{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["InputC - Operations","InputS","Operation Monthly","Detailed LCOE Calculator","Wind Components","Solar Yield Uncertainty","Wind Clips","Wind Standard Deviation"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":4,"defined_names":99,"comments":4,"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":"InputC - Operations","index":0,"n_rows":70,"n_cols":19,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"Project IRR"]
[null,null,null,null,null,"Equity IRR"]
[null,null,null,"Active Scenario",null,1,null,null,null,null,"Base Case","P90 Debt Size Case","P99 Debt Size Case","Inflation Case","Inflation and Degradation","Inflation and Degradation","Higher EPC","Lower PPA","Shareholder Loan"]
[null,null,null,null,"Applied (Fixed)","From Index",null,null,null,null,1,2,3,4,5,6,7,8,9]
[]
[null,"Model Timeline"]
[null,null,null,"Financial Close Date","2023-01-01",{"$f":"INDEX($K7:$S7,case_active)","v":"2023-01-01"},"Date",null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,"Construction Period",{"$f":"F8","v":1},{"$f":"INDEX(K8:S8,case_active)","v":1},"Month",null,null,null,1,{"$f":"K8","v":1},{"$f":"L8","v":1},1,1,1,1,1,1]
[null,null,null,"Commerical Operation Date","2023-12-01",{"$f":"INDEX(K9:S9,case_active)","v":"2023-02-01"},"Date",null,null,null,{"$f":"EDATE(K7,K8)","v":"2023-02-01"},{"$f":"EDATE(L7,L8)","v":"2023-02-01"},"2023-02-01",{"$f":"EDATE(N7,N8)","v":"2023-02-01"},{"$f":"EDATE(O7,O8)","v":"2023-02-01"},{"$f":"EDATE(P7,P8)","v":"2023-02-01"},"2023-02-01","2023-02-01","2023-02-01"]
[null,null,null,"Operating Life",35,{"$f":"INDEX(K10:S10,case_active)","v":35},"Years",null,null,null,35,35,35,35,35,35,35,35,35]
[null,null,null,"Period After Operating Life","2058-12-01",{"$f":"INDEX(K11:S11,case_active)","v":"2058-02-01"},"Date",null,null,null,{"$f":"EDATE(K9,K10*Months)","v":"2058-02-01"},"2058-02-01","2058-02-01",{"$f":"EDATE(N9,N10*Months)","v":"2058-02-01"},"2058-02-01",{"$f":"EDATE(P9,P10*Months)","v":"2058-02-01"},"2058-02-01","2058-02-01","2058-02-01"]
[]
[null,null,null,"Months in Period for Semi-Annual",6,{"$f":"INDEX(K13:S13,case_active)","v":6},"Months",null,null,null,6,6,6,6,6,6,6,6,6]
[null,null,null,"Months in Period pre-COD",1,{"$f":"INDEX(K14:S14,case_active)","v":1},"Months",null,null,null,1,1,1,1,1,1,1,1,1]
[]
[null,"Solar Plant Details"]
[null,null,null,"Capacity of Plant",132,{"$f":"INDEX(K17:S17,case_active)","v":132},"MWp",null,null,null,132,132,132,132,132,132,132,132,132]
[]
[null,null,null,"Standard Deviation in Resoruce",{"$f":"I19/100","v":0},{"$f":"INDEX(K19:S19,case_active)","v":0.1},"%",null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Complement of P Value",0.1,{"$f":"INDEX(K20:S20,case_active)","v":0.5},"%",null,null,null,0.5,0.1,0.01,0.5,0.5,0.5,0.1,0.1,0.1]
[]
[null,null,null,"Annual Yield",1980,{"$f":"INDEX(K22:S22,case_active)","v":1980},"MWh/MWp",null,null,null,1980,null,null,1980,1980,1980]
[]
[null,null,null,"Plant Availability Code",{"$f":"F24","v":1},{"$f":"INDEX(K24:S24,case_active)","v":1},"%",null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,"Degradation Code to InputS",{"$f":"F25","v":3},{"$f":"INDEX(K25:S25,case_active)","v":3},"Code",{"$f":"InputS!D41","v":"Zero Degradation"},null,null,3,3,3,3,1,1,3,3,3]
[]
[null,"Revenues"]
[null,null,null,"PPA Inflation Rate Code to InputS",{"$f":"F28","v":3},{"$f":"INDEX(K28:S28,case_active)","v":3},"% p.a.","On costs and Revenues",null,null,3,3,3,1,1,3,3,3,3]
[]
[null,null,null,"PPA Term Contract",35,{"$f":"INDEX(K30:S30,case_active)","v":35},"Years",null,null,null,{"$f":"K10","v":35},35,35,{"$f":"N10","v":35},35,{"$f":"P10","v":35},35,35,35]
[null,null,null,"Offtake Amount",1,{"$f":"INDEX(K31:S31,case_active)","v":1},"%","Of Total Production",null,null,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Power Price for Offtake (Euro 2021)",25.838844028748589,{"$f":"INDEX(K33:S33,case_active)","v":33},"Euro/MWh","Real Terms - 2021",null,null,33,33,33,33,33,33,33,33,33]
[null,null,null,"Apply PPA Inflation",{"$f":"F34","v":0},{"$f":"INDEX(K34:S34,case_active)","v":0},"Flag","1 =Yes; 0 - No",null,null,0,0,0,1,1,1,0,0,0]
[null,null,null,"Start Date for PPA Inflation","2023-12-01",{"$f":"INDEX(K35:S35,case_active)","v":"2023-02-01"},"Date",null,null,null,{"$f":"K9","v":"2023-02-01"},{"$f":"L9","v":"2023-02-01"},{"$f":"M9","v":"2023-02-01"},{"$f":"N9","v":"2023-02-01"},{"$f":"O9","v":"2023-02-01"},{"$f":"P9","v":"2023-02-01"},"2023-02-01","2023-02-01","2023-02-01"]
[]
[null,null,null,"Target Project IRR",{"$f":"F37","v":0.05},{"$f":"INDEX(K37:S37,case_active)","v":0.05},null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,"Revenues Arrear Collection",2,{"$f":"INDEX(K39:S39,case_active)","v":2},"Months","Received in Arrears",null,null,2,2,2,2,2,2,2,2,2]
[]
[null,"Operation and Maintenance"]
[null,null,null,"Land Lease",{"$f":"F42","v":0},{"$f":"INDEX(K42:S42,case_active)","v":0},"Euro/Yr","Payable Through Construction",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Land Lease Infaltion Start","2023-01-01",{"$f":"INDEX(K43:S43,case_active)","v":"2023-01-01"},null,null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[]
[null,null,null,"O&M per Year without Inflation - Initial Contract",{"$f":"F45","v":12},{"$f":"INDEX(K45:S45,case_active)","v":12},"Euro/kWp-yr","Starting OpEx",null,null,12,12,12,12,12,12,12,12,12]
[null,null,null,"Initial Period End for O&M",{"$f":"F46","v":100},{"$f":"INDEX(K46:S46,case_active)","v":100},"Years",null,null,null,100,100,100,100,100,100,100,100,100]
[null,null,null,"O&M per Year after Initial Period",{"$f":"F47","v":12},{"$f":"INDEX(K47:S47,case_active)","v":12},"Euro/kWp","Due to Economies of Scale",null,null,12,12,12,12,12,12,12,12,12]
[]
[null,null,null,"Insurance During Operation",{"$f":"F49","v":0},{"$f":"INDEX(K49:S49,case_active)","v":0},"Euro/kWp-yr","Yearly Estimate",null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operation and Maintenance Payment Arrears",2,{"$f":"INDEX(K51:S51,case_active)","v":2},"Months",null,null,null,2,2,2,2,2,2,2,2,2]
[]
[null,"Capital Expenditures",null,null,null,null,null,"Paid at Financial Close"]
[null,null,null,"EPC Contractor",900,{"$f":"INDEX(K54:S54,case_active)","v":900},"Euro/kWp",null,null,null,900,900,900,900,900,900,1200,1000,1000]
[null,null,null,"S-curve Code to InputS",1,{"$f":"INDEX(K55:S55,case_active)","v":1},"Code","Detailed in Input-S",null,null,1,1,3,1,1,1,1,1,1]
[null,null,null,"Developer Fee",{"$f":"F56","v":0},{"$f":"INDEX(K56:S56,case_active)","v":0},"Euro ","Paid to Developer",null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Period of Developer Bonus","2023-12-01",{"$f":"INDEX(K57:S57,case_active)","v":"2023-01-01"},"Date","Assume paid in Fin Close (up-front)",null,null,{"$f":"K7","v":"2023-01-01"},{"$f":"L9","v":"2023-02-01"},{"$f":"M7","v":"2023-01-01"},{"$f":"N7","v":"2023-01-01"},{"$f":"O7","v":"2023-01-01"},{"$f":"P7","v":"2023-01-01"},{"$f":"Q7","v":"2023-01-01"},"2023-01-01","2023-01-01"]
[]
[null,"Taxes and Capital Allowance"]
[null,null,null,"Bonus Depreciation",null,null,"Percent",null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciaion Life",5,{"$f":"INDEX(K61:S61,case_active)","v":5},"Years",null,null,null,5,5,5,5,5,5,5,5,5]
[null,null,null,"Declining Balance Factor",2,{"$f":"INDEX(K62:S62,case_active)","v":2},"Factor",null,null,null,2,2,2,2,2,2,2,2,2]
[null,null,null,"Tax Depreciation Code Number",1,{"$f":"INDEX(K63:S63,case_active)","v":1},"Code",null,null,null,1,1,2,1,1,1,2,2,2]
[null,null,null,"Tax Rate",0.21,{"$f":"INDEX(K64:S64,case_active)","v":0.21},"%",null,null,null,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[]
[null,"Constants"]
[null,null,null,"Months in Year",null,12,"Months"]
[null,null,null,"Inflation Days in Year",null,365,"Days Inflation"]
[null,null,null,"Semi-Annual Periods",null,2,"Semi"]
[null,null,null,"Days in 360 Year",null,360,"Year 360"]

{"sheet":"InputS","index":1,"n_rows":41,"n_cols":35,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))- SEARCH(\"]\",CELL(\"filename\",A1)))","v":"InputS"}]
[]
[null,null,"EPC - S-Curve"]
[]
[null,"Construction"]
[null,null,null,"Construction Period",null,null,"Month",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Construction Year",null,null,"Year",null,null,null,null,{"$f":"ROUNDUP(L6/12,0)","v":1},{"$f":"ROUNDUP(M6/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Construction Months",null,null,"Flag",{"$f":"'InputC - Operations'!E8","v":1},null,null,null,{"$f":"L6<=$H$8","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"S-Curve - Scenario Number",null,null,null,"Code",{"$f":"'InputC - Operations'!E55","v":1}]
[]
[null,null,null,"S-Curve - Base Case",null,1,"%",{"$f":"SUM(L12:BI12)","v":1},null,null,null,1]
[null,null,null,"S-Curve - Flat Case",null,2,"%",{"$f":"SUM(L13:BI13)","v":1},null,null,null,{"$f":"1/$H$8*L8","v":1}]
[null,null,null,"S-Curve - Front Loaded Case",null,3,"%",{"$f":"SUM(L14:BI14)","v":1},null,null,null,1]
[]
[null,null,null,{"$f":"INDEX(D12:D14,$H$10)","v":"S-Curve - Base Case"},null,null,"%",{"$f":"SUM(I16:XFD16)","v":1},null,null,null,{"$f":"INDEX(L12:L15,$H$10)","v":1},{"$f":"INDEX(M12:M15,$H$10)","v":0},{"$f":"INDEX(N12:N15,$H$10)","v":0},{"$f":"INDEX(O12:O15,$H$10)","v":0},{"$f":"INDEX(P12:P15,$H$10)","v":0},{"$f":"INDEX(Q12:Q15,$H$10)","v":0},{"$f":"INDEX(R12:R15,$H$10)","v":0},{"$f":"INDEX(S12:S15,$H$10)","v":0},{"$f":"INDEX(T12:T15,$H$10)","v":0},{"$f":"INDEX(U12:U15,$H$10)","v":0},{"$f":"INDEX(V12:V15,$H$10)","v":0},{"$f":"INDEX(W12:W15,$H$10)","v":0},{"$f":"INDEX(X12:X15,$H$10)","v":0},{"$f":"INDEX(Y12:Y15,$H$10)","v":0},{"$f":"INDEX(Z12:Z15,$H$10)","v":0},{"$f":"INDEX(AA12:AA15,$H$10)","v":0},{"$f":"INDEX(AB12:AB15,$H$10)","v":0},{"$f":"INDEX(AC12:AC15,$H$10)","v":0},{"$f":"INDEX(AD12:AD15,$H$10)","v":0},{"$f":"INDEX(AE12:AE15,$H$10)","v":0},{"$f":"INDEX(AF12:AF15,$H$10)","v":0},{"$f":"INDEX(AG12:AG15,$H$10)","v":0},{"$f":"INDEX(AH12:AH15,$H$10)","v":0},{"$f":"INDEX(AI12:AI15,$H$10)","v":0}]
[]
[null,null,"Solar Seasonality"]
[null,null,null,"Month Name",null,null,null,null,null,null,1,"Jan","Feb","March","April","May","June","July","August","Sept","October","Nov","Dec"]
[null,null,null,"Month Number",null,null,"Counter",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Resource Availability",null,null,"%",{"$f":"SUM(L21:W21)","v":1},null,null,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[null,"Macro Economic"]
[null,null,"General Inflation Rate",null,null,null,"Code",{"$f":"'InputC - Operations'!E28","v":3}]
[]
[null,null,null,"Year",null,null,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,null,"Base Case",null,1,"%",null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"High Inflation",null,2,"%",null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Zero Inflation",null,3,"%",null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(D27:D29,$H$24)","v":"Zero Inflation"},null,null,"%",null,null,null,null,{"$f":"INDEX(L27:L29,$H$24)","v":0},{"$f":"INDEX(M27:M29,$H$24)","v":0},{"$f":"INDEX(N27:N29,$H$24)","v":0},{"$f":"INDEX(O27:O29,$H$24)","v":0},{"$f":"INDEX(P27:P29,$H$24)","v":0},{"$f":"INDEX(Q27:Q29,$H$24)","v":0},{"$f":"INDEX(R27:R29,$H$24)","v":0},{"$f":"INDEX(S27:S29,$H$24)","v":0},{"$f":"INDEX(T27:T29,$H$24)","v":0}]
[]
[null,null,"Degradation Rate",null,null,null,"Code",{"$f":"'InputC - Operations'!E25","v":3}]
[]
[null,null,null,"Age - Annual",null,null,"Year",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"Base Degradation",null,1,"%",null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,"High Degradation",null,2,"%",null,null,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[null,null,null,"Zero Degradation",null,3,"%",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(D37:D39,$H$33)","v":"Zero Degradation"},null,null,"%",null,null,null,null,{"$f":"INDEX(L37:L39,$H$33)","v":0},{"$f":"INDEX(M37:M39,$H$33)","v":0},{"$f":"INDEX(N37:N39,$H$33)","v":0},{"$f":"INDEX(O37:O39,$H$33)","v":0},{"$f":"INDEX(P37:P39,$H$33)","v":0},{"$f":"INDEX(Q37:Q39,$H$33)","v":0},{"$f":"INDEX(R37:R39,$H$33)","v":0},{"$f":"INDEX(S37:S39,$H$33)","v":0},{"$f":"INDEX(T37:T39,$H$33)","v":0},{"$f":"INDEX(U37:U39,$H$33)","v":0},{"$f":"INDEX(V37:V39,$H$33)","v":0},{"$f":"INDEX(W37:W39,$H$33)","v":0}]

{"sheet":"Operation Monthly","index":2,"n_rows":135,"n_cols":511,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Operation Monthly"}]
[null,null,null,null,"Constant","Constant","Unit",null,null,"Total"]
[null,null,null,"Period Number",null,null,"Number",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,"Start of Period",{"$f":"'InputC - Operations'!$F$7","v":"2023-01-01"},null,"Date",null,null,null,null,{"$f":"K5+1","v":"2023-01-01"},{"$f":"L5+1","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01",{"$f":"BX5+1","v":"2028-06-01"},"2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01",{"$f":"EJ5+1","v":"2033-10-01"},"2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01",{"$f":"GV5+1","v":"2039-02-01"},"2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01",{"$f":"JH5+1","v":"2044-06-01"},"2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01",{"$f":"LT5+1","v":"2049-10-01"},"2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01",{"$f":"OF5+1","v":"2055-02-01"},"2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01",{"$f":"QR5+1","v":"2060-06-01"},"2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[null,null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"E4-1","v":"2022-12-31"},{"$f":"EDATE(L4,1)-1","v":"2023-01-31"},{"$f":"EDATE(M4,1)-1","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31",{"$f":"EDATE(BY4,1)-1","v":"2028-06-30"},"2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30",{"$f":"EDATE(EK4,1)-1","v":"2033-10-31"},"2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31",{"$f":"EDATE(GW4,1)-1","v":"2039-02-28"},"2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31",{"$f":"EDATE(JI4,1)-1","v":"2044-06-30"},"2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30",{"$f":"EDATE(LU4,1)-1","v":"2049-10-31"},"2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31",{"$f":"EDATE(OG4,1)-1","v":"2055-02-28"},"2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31",{"$f":"EDATE(QS4,1)-1","v":"2060-06-30"},"2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,"Pre-COD Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-02-01"},null,"Flag",null,null,null,null,{"$f":"L4<$E$6","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EJ4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GV4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JH4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LT4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OF4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QR4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Operations Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-02-01"},{"$f":"'InputC - Operations'!$F$11","v":"2058-02-01"},"Flag",null,null,null,null,{"$f":"AND(L4>=$E$7,L4<$F$7)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX4>=$E$7,BX4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ4>=$E$7,EJ4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV4>=$E$7,GV4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH4>=$E$7,JH4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT4>=$E$7,LT4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF4>=$E$7,OF4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QR4>=$E$7,QR4<$F$7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$f":"YEAR(L4)","v":2023},{"$f":"YEAR(M4)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"YEAR(BY4)","v":2028},2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"YEAR(EK4)","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"YEAR(GW4)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,{"$f":"YEAR(JI4)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LU4)","v":2049},2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,{"$f":"YEAR(OG4)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":"YEAR(QS4)","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064]
[]
[]
[null,"Capacity and Production"]
[null,null,null,"Capacity in MW",{"$f":"'InputC - Operations'!E$17","v":132},null,{"$f":"'InputC - Operations'!G17","v":"MWp"},null,null,null,null,{"$f":"$E$12*L7","v":0},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$12*BX7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$12*EJ7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$12*GV7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$12*JH7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$12*LT7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$12*OF7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$12*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capacity in kW",{"$f":"'InputC - Operations'!F17*1000","v":132000},null,"kWp",null,null,null,null,{"$f":"$E$13*L7","v":0},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$13*BX7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$13*EJ7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$13*GV7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$13*JH7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$13*LT7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$13*OF7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$13*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Yield",{"$f":"to_norminv","v":1980},null,"kWh/kWp",null,null,null,null,{"$f":"$E$15*L7","v":0},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,{"$f":"$E$15*BX7","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,{"$f":"$E$15*EJ7","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,{"$f":"$E$15*GV7","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,{"$f":"$E$15*JH7","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,{"$f":"$E$15*LT7","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,{"$f":"$E$15*OF7","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$15*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Generation b/4 Degrad, Availiblity",null,null,"MWH",null,null,null,null,{"$f":"L15*L12","v":0},{"$f":"M15*M12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"BY15*BY12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"EK15*EK12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"GW15*GW12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"JI15*JI12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"LU15*LU12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"OG15*OG12","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS15*QS12","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]
[]
[null,null,null,"Availability Factor",{"$f":"'InputC - Operations'!$E$24","v":1},null,"Pct",null,null,null,null,{"$f":"$E$18*L7","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$18*BX7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$18*EJ7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$18*GV7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$18*JH7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$18*LT7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$18*OF7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$18*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Available Generation",null,null,"MWH",null,null,null,null,{"$f":"L18*L16","v":0},{"$f":"M18*M16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"BY18*BY16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"EK18*EK16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"GW18*GW16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"JI18*JI16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"LU18*LU16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"OG18*OG16","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS18*QS16","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]
[]
[null,null,null,"Age in Periods",null,null,"Months",null,null,null,null,{"$f":"K21+L7","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BW21+BX7","v":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,{"$f":"EI21+EJ7","v":128},129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,{"$f":"GU21+GV7","v":192},193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,{"$f":"JG21+JH7","v":256},257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,{"$f":"LS21+LT7","v":320},321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,{"$f":"OE21+OF7","v":384},385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QQ21+QR7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Age in Years",null,null,"Years",null,null,null,null,{"$f":"ROUNDUP(L21/Months,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,{"$f":"ROUNDUP(BX21/Months,0)","v":6},6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EJ21/Months,0)","v":11},11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(GV21/Months,0)","v":16},17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,{"$f":"ROUNDUP(JH21/Months,0)","v":22},22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,{"$f":"ROUNDUP(LT21/Months,0)","v":27},27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(OF21/Months,0)","v":32},33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QR21/Months,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Annual Degradation  ",{"$f":"InputS!D41","v":"Zero Degradation"},null,"% p.a.",{"$f":"M23","v":0},null,null,null,{"$f":"LOOKUP(L22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(M22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(N22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(O22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(P22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(Q22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(R22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(S22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(T22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(U22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(V22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(W22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(X22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(Y22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(Z22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(AZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(BZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(CZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(DZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ED22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ER22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ES22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ET22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(EZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(FZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(GZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(HZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ID22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(II22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(IZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(JZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(KZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(LZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ME22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ML22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(MZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ND22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(NZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(ON22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(OZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(PZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(QZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RQ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RR22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RS22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RT22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RU22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RV22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RW22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RX22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RY22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(RZ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SA22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SB22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SC22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SD22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SE22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SF22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SG22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SH22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SI22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SJ22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SK22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SL22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SM22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SN22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SO22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SP22,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(SQ22,InputS!35:35,InputS!41:41)","v":0}]
[null,null,null,"Monthly Degradation  ",null,null,"% p.p.",{"$f":"M24","v":0},null,null,null,{"$f":"(1+L23)^(1/Months)-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,{"$f":"(1+BX23)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EJ23)^(1/Months)-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,{"$f":"(1+GV23)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JH23)^(1/Months)-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,{"$f":"(1+LT23)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OF23)^(1/Months)-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,{"$f":"(1+QR23)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Monthly Degradation Index",null,null,"Index",null,null,null,1,{"$f":"K25*(1-L24)","v":1},{"$f":"L25*(1-M24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX25*(1-BY24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EJ25*(1-EK24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GV25*(1-GW24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JH25*(1-JI24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LT25*(1-LU24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OF25*(1-OG24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QR25*(1-QS24)","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]
[null,null,null,"Annual Generation after Degradation",null,null,"MWH",null,null,null,null,{"$f":"L25*L19","v":0},{"$f":"M25*M19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"BY25*BY19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"EK25*EK19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"GW25*GW19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"JI25*JI19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"LU25*LU19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,{"$f":"OG25*OG19","v":261360},261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,261360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS25*QS19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Month Number",null,null,"Month",null,null,null,null,{"$f":"MONTH(L4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BX4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EJ4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GV4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JH4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LT4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OF4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QR4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[null,null,null,"Seasonality",null,null,"%",null,null,null,null,{"$f":"LOOKUP(L28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(M28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(N28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(O28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(P28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(Q28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(R28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(S28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(T28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(U28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(V28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(W28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(X28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(Y28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(Z28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(AZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(BZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(CZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(DZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ED28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ER28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ES28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ET28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(EZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(FZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(GZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(HZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ID28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(II28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(IZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(JZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(KZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(LZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ME28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ML28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(MZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ND28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(NZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(ON28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(OZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(PZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(QZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RR28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RS28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RT28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RU28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RV28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RW28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RX28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RY28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(RZ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SA28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SB28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SC28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SD28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SE28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SF28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SG28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SH28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SI28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SJ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SK28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SL28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SM28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SN28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SO28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SP28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2},{"$f":"LOOKUP(SQ28,InputS!20:20,InputS!21:21)","v":8.3333333333333329E-2}]
[null,null,null,"Seasonal Generation",null,null,"MWH",null,null,{"$f":"SUM(K30:XFD30)","v":9147600},null,{"$f":"L29*L26","v":0},{"$f":"M29*M26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"BY29*BY26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"EK29*EK26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"GW29*GW26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"JI29*JI26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"LU29*LU26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"OG29*OG26","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS29*QS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow"]
[null,null,"Inflation Index"]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$f":"YEAR(L4)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,{"$f":"YEAR(BX4)","v":2028},2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"YEAR(EJ4)","v":2033},2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,{"$f":"YEAR(GV4)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,{"$f":"YEAR(JH4)","v":2044},2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LT4)","v":2049},2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,{"$f":"YEAR(OF4)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,{"$f":"YEAR(QR4)","v":2060},2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064]
[null,null,null,"Annual Inflation Rate",{"$f":"InputS!D31","v":"Zero Inflation"},{"$f":"L35","v":0},"% p.a.",null,null,null,null,{"$f":"LOOKUP(L34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(M34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(N34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(O34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(P34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(Q34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(R34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(S34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(T34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(U34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(V34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(W34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(X34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(Y34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(Z34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(AZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(BZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(CZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(DZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ED34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ER34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ES34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ET34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(EZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(FZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(GZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(HZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ID34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(II34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(IZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(JZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(KZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(LZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ME34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ML34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(MZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ND34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(NZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(ON34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(OZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(PZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(QZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RQ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RR34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RS34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RT34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RU34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RV34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RW34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RX34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RY34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(RZ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SA34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SB34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SC34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SD34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SE34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SF34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SG34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SH34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SI34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SJ34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SK34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SL34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SM34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SN34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SO34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SP34,InputS!26:26,InputS!31:31)","v":0},{"$f":"LOOKUP(SQ34,InputS!26:26,InputS!31:31)","v":0}]
[null,null,null,"Monthly Inflation Rate",null,{"$f":"L36","v":0},"% p.p.",null,null,null,null,{"$f":"(1+L35)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BX35)^(1/Months)-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,{"$f":"(1+EJ35)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GV35)^(1/Months)-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,{"$f":"(1+JH35)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LT35)^(1/Months)-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,{"$f":"(1+OF35)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QR35)^(1/Months)-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]
[]
[null,null,null,"Inflation Index from COD",{"$f":"'InputC - Operations'!E34","v":0},null,"Index",null,null,null,1,{"$f":"K38*(1+L36*L7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW38*(1+BX36*BX7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI38*(1+EJ36*EJ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GU38*(1+GV36*GV7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JG38*(1+JH36*JH7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LS38*(1+LT36*LT7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OE38*(1+OF36*OF7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QQ38*(1+QR36*QR7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Inflation Index from Start Date",null,null,"Index",null,null,null,1,{"$f":"K39*(1+L36)","v":1},{"$f":"L39*(1+M36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX39*(1+BY36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EJ39*(1+EK36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GV39*(1+GW36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JH39*(1+JI36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LT39*(1+LU36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OF39*(1+OG36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QR39*(1+QS36)","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]
[]
[null,null,"PPA Revenues"]
[null,null,null,"PPA Real Rate (2021)",{"$f":"'InputC - Operations'!$E$33","v":25.838844028748589},null,"Euro/MWH",null,null,null,null,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"$E$42","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589]
[null,null,null,"PPA Rate Inflated",{"$f":"'InputC - Operations'!$E$34","v":0},null,"Euro/MWH",null,null,null,null,{"$f":"IF($E$43,L42*L38,L42)","v":25.838844028748589},{"$f":"IF($E$43,M42*M38,M42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,BY42*BY38,BY42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,EK42*EK38,EK42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,GW42*GW38,GW42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,JI42*JI38,JI42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,LU42*LU38,LU42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,OG42*OG38,OG42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,{"$f":"IF($E$43,QS42*QS38,QS42)","v":25.838844028748589},25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589,25.838844028748589]
[]
[null,null,null,"Total Energy Generation",null,null,"MWH",null,null,null,null,{"$f":"L30","v":0},{"$f":"M30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"BY30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"EK30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"GW30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"JI30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"LU30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"OG30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS30","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]
[null,null,null,"PPA Revenues",null,null,"Euro",null,null,{"$f":"SUM(K46:XFD46)","v":236363409.63738191},null,{"$f":"L45*L43","v":0},{"$f":"M45*M43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"BY45*BY43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"EK45*EK43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"GW45*GW43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"JI45*JI43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"LU45*LU43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"OG45*OG43","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS45*QS43","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]
[]
[null,"Operations and Maintenance"]
[null,null,null,"Land Lease"]
[null,null,null,"Land Lease",{"$f":"'InputC - Operations'!E42","v":0},null,"Euro/yr",null,null,null,null,{"$f":"$E$50*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*GV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*JH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Land Lease",null,null,"Euro/month",null,null,null,null,{"$f":"L50/Months","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,{"$f":"BX50/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ50/Months","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,{"$f":"GV50/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH50/Months","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,{"$f":"LT50/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF50/Months","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,{"$f":"QR50/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base O&M Costs"]
[null,null,null,"Age",null,null,"Year",null,null,null,null,{"$f":"L22","v":0},{"$f":"M22","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"BY22","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,{"$f":"EK22","v":11},11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"GW22","v":17},17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,{"$f":"JI22","v":22},22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,{"$f":"LU22","v":27},27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"OG22","v":33},33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QS22","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"O&M Period",{"$f":"'InputC - Operations'!E46","v":100},null,"Period",null,null,null,null,{"$f":"L54<=$E$55","v":true},{"$f":"M54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BY54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EK54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GW54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JI54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LU54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OG54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QS54<=$E$55","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"O&M per Year",{"$f":"'InputC - Operations'!E45","v":12},{"$f":"'InputC - Operations'!E47","v":12},{"$f":"'InputC - Operations'!G45","v":"Euro/kWp-yr"},null,null,null,null,{"$f":"IF(L55,$E$56,$F$56)*L7","v":0},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BX55,$E$56,$F$56)*BX7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EJ55,$E$56,$F$56)*EJ7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GV55,$E$56,$F$56)*GV7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JH55,$E$56,$F$56)*JH7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LT55,$E$56,$F$56)*LT7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OF55,$E$56,$F$56)*OF7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QR55,$E$56,$F$56)*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Real",null,null,"Euro",null,null,null,null,{"$f":"L56/Months*L13","v":0},{"$f":"M56/Months*M13","v":132000},{"$f":"N56/Months*N13","v":132000},{"$f":"O56/Months*O13","v":132000},{"$f":"P56/Months*P13","v":132000},{"$f":"Q56/Months*Q13","v":132000},{"$f":"R56/Months*R13","v":132000},{"$f":"S56/Months*S13","v":132000},{"$f":"T56/Months*T13","v":132000},{"$f":"U56/Months*U13","v":132000},{"$f":"V56/Months*V13","v":132000},{"$f":"W56/Months*W13","v":132000},{"$f":"X56/Months*X13","v":132000},{"$f":"Y56/Months*Y13","v":132000},{"$f":"Z56/Months*Z13","v":132000},{"$f":"AA56/Months*AA13","v":132000},{"$f":"AB56/Months*AB13","v":132000},{"$f":"AC56/Months*AC13","v":132000},{"$f":"AD56/Months*AD13","v":132000},{"$f":"AE56/Months*AE13","v":132000},{"$f":"AF56/Months*AF13","v":132000},{"$f":"AG56/Months*AG13","v":132000},{"$f":"AH56/Months*AH13","v":132000},{"$f":"AI56/Months*AI13","v":132000},{"$f":"AJ56/Months*AJ13","v":132000},{"$f":"AK56/Months*AK13","v":132000},{"$f":"AL56/Months*AL13","v":132000},{"$f":"AM56/Months*AM13","v":132000},{"$f":"AN56/Months*AN13","v":132000},{"$f":"AO56/Months*AO13","v":132000},{"$f":"AP56/Months*AP13","v":132000},{"$f":"AQ56/Months*AQ13","v":132000},{"$f":"AR56/Months*AR13","v":132000},{"$f":"AS56/Months*AS13","v":132000},{"$f":"AT56/Months*AT13","v":132000},{"$f":"AU56/Months*AU13","v":132000},{"$f":"AV56/Months*AV13","v":132000},{"$f":"AW56/Months*AW13","v":132000},{"$f":"AX56/Months*AX13","v":132000},{"$f":"AY56/Months*AY13","v":132000},{"$f":"AZ56/Months*AZ13","v":132000},{"$f":"BA56/Months*BA13","v":132000},{"$f":"BB56/Months*BB13","v":132000},{"$f":"BC56/Months*BC13","v":132000},{"$f":"BD56/Months*BD13","v":132000},{"$f":"BE56/Months*BE13","v":132000},{"$f":"BF56/Months*BF13","v":132000},{"$f":"BG56/Months*BG13","v":132000},{"$f":"BH56/Months*BH13","v":132000},{"$f":"BI56/Months*BI13","v":132000},{"$f":"BJ56/Months*BJ13","v":132000},{"$f":"BK56/Months*BK13","v":132000},{"$f":"BL56/Months*BL13","v":132000},{"$f":"BM56/Months*BM13","v":132000},{"$f":"BN56/Months*BN13","v":132000},{"$f":"BO56/Months*BO13","v":132000},{"$f":"BP56/Months*BP13","v":132000},{"$f":"BQ56/Months*BQ13","v":132000},{"$f":"BR56/Months*BR13","v":132000},{"$f":"BS56/Months*BS13","v":132000},{"$f":"BT56/Months*BT13","v":132000},{"$f":"BU56/Months*BU13","v":132000},{"$f":"BV56/Months*BV13","v":132000},{"$f":"BW56/Months*BW13","v":132000},{"$f":"BX56/Months*BX13","v":132000},{"$f":"BY56/Months*BY13","v":132000},{"$f":"BZ56/Months*BZ13","v":132000},{"$f":"CA56/Months*CA13","v":132000},{"$f":"CB56/Months*CB13","v":132000},{"$f":"CC56/Months*CC13","v":132000},{"$f":"CD56/Months*CD13","v":132000},{"$f":"CE56/Months*CE13","v":132000},{"$f":"CF56/Months*CF13","v":132000},{"$f":"CG56/Months*CG13","v":132000},{"$f":"CH56/Months*CH13","v":132000},{"$f":"CI56/Months*CI13","v":132000},{"$f":"CJ56/Months*CJ13","v":132000},{"$f":"CK56/Months*CK13","v":132000},{"$f":"CL56/Months*CL13","v":132000},{"$f":"CM56/Months*CM13","v":132000},{"$f":"CN56/Months*CN13","v":132000},{"$f":"CO56/Months*CO13","v":132000},{"$f":"CP56/Months*CP13","v":132000},{"$f":"CQ56/Months*CQ13","v":132000},{"$f":"CR56/Months*CR13","v":132000},{"$f":"CS56/Months*CS13","v":132000},{"$f":"CT56/Months*CT13","v":132000},{"$f":"CU56/Months*CU13","v":132000},{"$f":"CV56/Months*CV13","v":132000},{"$f":"CW56/Months*CW13","v":132000},{"$f":"CX56/Months*CX13","v":132000},{"$f":"CY56/Months*CY13","v":132000},{"$f":"CZ56/Months*CZ13","v":132000},{"$f":"DA56/Months*DA13","v":132000},{"$f":"DB56/Months*DB13","v":132000},{"$f":"DC56/Months*DC13","v":132000},{"$f":"DD56/Months*DD13","v":132000},{"$f":"DE56/Months*DE13","v":132000},{"$f":"DF56/Months*DF13","v":132000},{"$f":"DG56/Months*DG13","v":132000},{"$f":"DH56/Months*DH13","v":132000},{"$f":"DI56/Months*DI13","v":132000},{"$f":"DJ56/Months*DJ13","v":132000},{"$f":"DK56/Months*DK13","v":132000},{"$f":"DL56/Months*DL13","v":132000},{"$f":"DM56/Months*DM13","v":132000},{"$f":"DN56/Months*DN13","v":132000},{"$f":"DO56/Months*DO13","v":132000},{"$f":"DP56/Months*DP13","v":132000},{"$f":"DQ56/Months*DQ13","v":132000},{"$f":"DR56/Months*DR13","v":132000},{"$f":"DS56/Months*DS13","v":132000},{"$f":"DT56/Months*DT13","v":132000},{"$f":"DU56/Months*DU13","v":132000},{"$f":"DV56/Months*DV13","v":132000},{"$f":"DW56/Months*DW13","v":132000},{"$f":"DX56/Months*DX13","v":132000},{"$f":"DY56/Months*DY13","v":132000},{"$f":"DZ56/Months*DZ13","v":132000},{"$f":"EA56/Months*EA13","v":132000},{"$f":"EB56/Months*EB13","v":132000},{"$f":"EC56/Months*EC13","v":132000},{"$f":"ED56/Months*ED13","v":132000},{"$f":"EE56/Months*EE13","v":132000},{"$f":"EF56/Months*EF13","v":132000},{"$f":"EG56/Months*EG13","v":132000},{"$f":"EH56/Months*EH13","v":132000},{"$f":"EI56/Months*EI13","v":132000},{"$f":"EJ56/Months*EJ13","v":132000},{"$f":"EK56/Months*EK13","v":132000},{"$f":"EL56/Months*EL13","v":132000},{"$f":"EM56/Months*EM13","v":132000},{"$f":"EN56/Months*EN13","v":132000},{"$f":"EO56/Months*EO13","v":132000},{"$f":"EP56/Months*EP13","v":132000},{"$f":"EQ56/Months*EQ13","v":132000},{"$f":"ER56/Months*ER13","v":132000},{"$f":"ES56/Months*ES13","v":132000},{"$f":"ET56/Months*ET13","v":132000},{"$f":"EU56/Months*EU13","v":132000},{"$f":"EV56/Months*EV13","v":132000},{"$f":"EW56/Months*EW13","v":132000},{"$f":"EX56/Months*EX13","v":132000},{"$f":"EY56/Months*EY13","v":132000},{"$f":"EZ56/Months*EZ13","v":132000},{"$f":"FA56/Months*FA13","v":132000},{"$f":"FB56/Months*FB13","v":132000},{"$f":"FC56/Months*FC13","v":132000},{"$f":"FD56/Months*FD13","v":132000},{"$f":"FE56/Months*FE13","v":132000},{"$f":"FF56/Months*FF13","v":132000},{"$f":"FG56/Months*FG13","v":132000},{"$f":"FH56/Months*FH13","v":132000},{"$f":"FI56/Months*FI13","v":132000},{"$f":"FJ56/Months*FJ13","v":132000},{"$f":"FK56/Months*FK13","v":132000},{"$f":"FL56/Months*FL13","v":132000},{"$f":"FM56/Months*FM13","v":132000},{"$f":"FN56/Months*FN13","v":132000},{"$f":"FO56/Months*FO13","v":132000},{"$f":"FP56/Months*FP13","v":132000},{"$f":"FQ56/Months*FQ13","v":132000},{"$f":"FR56/Months*FR13","v":132000},{"$f":"FS56/Months*FS13","v":132000},{"$f":"FT56/Months*FT13","v":132000},{"$f":"FU56/Months*FU13","v":132000},{"$f":"FV56/Months*FV13","v":132000},{"$f":"FW56/Months*FW13","v":132000},{"$f":"FX56/Months*FX13","v":132000},{"$f":"FY56/Months*FY13","v":132000},{"$f":"FZ56/Months*FZ13","v":132000},{"$f":"GA56/Months*GA13","v":132000},{"$f":"GB56/Months*GB13","v":132000},{"$f":"GC56/Months*GC13","v":132000},{"$f":"GD56/Months*GD13","v":132000},{"$f":"GE56/Months*GE13","v":132000},{"$f":"GF56/Months*GF13","v":132000},{"$f":"GG56/Months*GG13","v":132000},{"$f":"GH56/Months*GH13","v":132000},{"$f":"GI56/Months*GI13","v":132000},{"$f":"GJ56/Months*GJ13","v":132000},{"$f":"GK56/Months*GK13","v":132000},{"$f":"GL56/Months*GL13","v":132000},{"$f":"GM56/Months*GM13","v":132000},{"$f":"GN56/Months*GN13","v":132000},{"$f":"GO56/Months*GO13","v":132000},{"$f":"GP56/Months*GP13","v":132000},{"$f":"GQ56/Months*GQ13","v":132000},{"$f":"GR56/Months*GR13","v":132000},{"$f":"GS56/Months*GS13","v":132000},{"$f":"GT56/Months*GT13","v":132000},{"$f":"GU56/Months*GU13","v":132000},{"$f":"GV56/Months*GV13","v":132000},{"$f":"GW56/Months*GW13","v":132000},{"$f":"GX56/Months*GX13","v":132000},{"$f":"GY56/Months*GY13","v":132000},{"$f":"GZ56/Months*GZ13","v":132000},{"$f":"HA56/Months*HA13","v":132000},{"$f":"HB56/Months*HB13","v":132000},{"$f":"HC56/Months*HC13","v":132000},{"$f":"HD56/Months*HD13","v":132000},{"$f":"HE56/Months*HE13","v":132000},{"$f":"HF56/Months*HF13","v":132000},{"$f":"HG56/Months*HG13","v":132000},{"$f":"HH56/Months*HH13","v":132000},{"$f":"HI56/Months*HI13","v":132000},{"$f":"HJ56/Months*HJ13","v":132000},{"$f":"HK56/Months*HK13","v":132000},{"$f":"HL56/Months*HL13","v":132000},{"$f":"HM56/Months*HM13","v":132000},{"$f":"HN56/Months*HN13","v":132000},{"$f":"HO56/Months*HO13","v":132000},{"$f":"HP56/Months*HP13","v":132000},{"$f":"HQ56/Months*HQ13","v":132000},{"$f":"HR56/Months*HR13","v":132000},{"$f":"HS56/Months*HS13","v":132000},{"$f":"HT56/Months*HT13","v":132000},{"$f":"HU56/Months*HU13","v":132000},{"$f":"HV56/Months*HV13","v":132000},{"$f":"HW56/Months*HW13","v":132000},{"$f":"HX56/Months*HX13","v":132000},{"$f":"HY56/Months*HY13","v":132000},{"$f":"HZ56/Months*HZ13","v":132000},{"$f":"IA56/Months*IA13","v":132000},{"$f":"IB56/Months*IB13","v":132000},{"$f":"IC56/Months*IC13","v":132000},{"$f":"ID56/Months*ID13","v":132000},{"$f":"IE56/Months*IE13","v":132000},{"$f":"IF56/Months*IF13","v":132000},{"$f":"IG56/Months*IG13","v":132000},{"$f":"IH56/Months*IH13","v":132000},{"$f":"II56/Months*II13","v":132000},{"$f":"IJ56/Months*IJ13","v":132000},{"$f":"IK56/Months*IK13","v":132000},{"$f":"IL56/Months*IL13","v":132000},{"$f":"IM56/Months*IM13","v":132000},{"$f":"IN56/Months*IN13","v":132000},{"$f":"IO56/Months*IO13","v":132000},{"$f":"IP56/Months*IP13","v":132000},{"$f":"IQ56/Months*IQ13","v":132000},{"$f":"IR56/Months*IR13","v":132000},{"$f":"IS56/Months*IS13","v":132000},{"$f":"IT56/Months*IT13","v":132000},{"$f":"IU56/Months*IU13","v":132000},{"$f":"IV56/Months*IV13","v":132000},{"$f":"IW56/Months*IW13","v":132000},{"$f":"IX56/Months*IX13","v":132000},{"$f":"IY56/Months*IY13","v":132000},{"$f":"IZ56/Months*IZ13","v":132000},{"$f":"JA56/Months*JA13","v":132000},{"$f":"JB56/Months*JB13","v":132000},{"$f":"JC56/Months*JC13","v":132000},{"$f":"JD56/Months*JD13","v":132000},{"$f":"JE56/Months*JE13","v":132000},{"$f":"JF56/Months*JF13","v":132000},{"$f":"JG56/Months*JG13","v":132000},{"$f":"JH56/Months*JH13","v":132000},{"$f":"JI56/Months*JI13","v":132000},{"$f":"JJ56/Months*JJ13","v":132000},{"$f":"JK56/Months*JK13","v":132000},{"$f":"JL56/Months*JL13","v":132000},{"$f":"JM56/Months*JM13","v":132000},{"$f":"JN56/Months*JN13","v":132000},{"$f":"JO56/Months*JO13","v":132000},{"$f":"JP56/Months*JP13","v":132000},{"$f":"JQ56/Months*JQ13","v":132000},{"$f":"JR56/Months*JR13","v":132000},{"$f":"JS56/Months*JS13","v":132000},{"$f":"JT56/Months*JT13","v":132000},{"$f":"JU56/Months*JU13","v":132000},{"$f":"JV56/Months*JV13","v":132000},{"$f":"JW56/Months*JW13","v":132000},{"$f":"JX56/Months*JX13","v":132000},{"$f":"JY56/Months*JY13","v":132000},{"$f":"JZ56/Months*JZ13","v":132000},{"$f":"KA56/Months*KA13","v":132000},{"$f":"KB56/Months*KB13","v":132000},{"$f":"KC56/Months*KC13","v":132000},{"$f":"KD56/Months*KD13","v":132000},{"$f":"KE56/Months*KE13","v":132000},{"$f":"KF56/Months*KF13","v":132000},{"$f":"KG56/Months*KG13","v":132000},{"$f":"KH56/Months*KH13","v":132000},{"$f":"KI56/Months*KI13","v":132000},{"$f":"KJ56/Months*KJ13","v":132000},{"$f":"KK56/Months*KK13","v":132000},{"$f":"KL56/Months*KL13","v":132000},{"$f":"KM56/Months*KM13","v":132000},{"$f":"KN56/Months*KN13","v":132000},{"$f":"KO56/Months*KO13","v":132000},{"$f":"KP56/Months*KP13","v":132000},{"$f":"KQ56/Months*KQ13","v":132000},{"$f":"KR56/Months*KR13","v":132000},{"$f":"KS56/Months*KS13","v":132000},{"$f":"KT56/Months*KT13","v":132000},{"$f":"KU56/Months*KU13","v":132000},{"$f":"KV56/Months*KV13","v":132000},{"$f":"KW56/Months*KW13","v":132000},{"$f":"KX56/Months*KX13","v":132000},{"$f":"KY56/Months*KY13","v":132000},{"$f":"KZ56/Months*KZ13","v":132000},{"$f":"LA56/Months*LA13","v":132000},{"$f":"LB56/Months*LB13","v":132000},{"$f":"LC56/Months*LC13","v":132000},{"$f":"LD56/Months*LD13","v":132000},{"$f":"LE56/Months*LE13","v":132000},{"$f":"LF56/Months*LF13","v":132000},{"$f":"LG56/Months*LG13","v":132000},{"$f":"LH56/Months*LH13","v":132000},{"$f":"LI56/Months*LI13","v":132000},{"$f":"LJ56/Months*LJ13","v":132000},{"$f":"LK56/Months*LK13","v":132000},{"$f":"LL56/Months*LL13","v":132000},{"$f":"LM56/Months*LM13","v":132000},{"$f":"LN56/Months*LN13","v":132000},{"$f":"LO56/Months*LO13","v":132000},{"$f":"LP56/Months*LP13","v":132000},{"$f":"LQ56/Months*LQ13","v":132000},{"$f":"LR56/Months*LR13","v":132000},{"$f":"LS56/Months*LS13","v":132000},{"$f":"LT56/Months*LT13","v":132000},{"$f":"LU56/Months*LU13","v":132000},{"$f":"LV56/Months*LV13","v":132000},{"$f":"LW56/Months*LW13","v":132000},{"$f":"LX56/Months*LX13","v":132000},{"$f":"LY56/Months*LY13","v":132000},{"$f":"LZ56/Months*LZ13","v":132000},{"$f":"MA56/Months*MA13","v":132000},{"$f":"MB56/Months*MB13","v":132000},{"$f":"MC56/Months*MC13","v":132000},{"$f":"MD56/Months*MD13","v":132000},{"$f":"ME56/Months*ME13","v":132000},{"$f":"MF56/Months*MF13","v":132000},{"$f":"MG56/Months*MG13","v":132000},{"$f":"MH56/Months*MH13","v":132000},{"$f":"MI56/Months*MI13","v":132000},{"$f":"MJ56/Months*MJ13","v":132000},{"$f":"MK56/Months*MK13","v":132000},{"$f":"ML56/Months*ML13","v":132000},{"$f":"MM56/Months*MM13","v":132000},{"$f":"MN56/Months*MN13","v":132000},{"$f":"MO56/Months*MO13","v":132000},{"$f":"MP56/Months*MP13","v":132000},{"$f":"MQ56/Months*MQ13","v":132000},{"$f":"MR56/Months*MR13","v":132000},{"$f":"MS56/Months*MS13","v":132000},{"$f":"MT56/Months*MT13","v":132000},{"$f":"MU56/Months*MU13","v":132000},{"$f":"MV56/Months*MV13","v":132000},{"$f":"MW56/Months*MW13","v":132000},{"$f":"MX56/Months*MX13","v":132000},{"$f":"MY56/Months*MY13","v":132000},{"$f":"MZ56/Months*MZ13","v":132000},{"$f":"NA56/Months*NA13","v":132000},{"$f":"NB56/Months*NB13","v":132000},{"$f":"NC56/Months*NC13","v":132000},{"$f":"ND56/Months*ND13","v":132000},{"$f":"NE56/Months*NE13","v":132000},{"$f":"NF56/Months*NF13","v":132000},{"$f":"NG56/Months*NG13","v":132000},{"$f":"NH56/Months*NH13","v":132000},{"$f":"NI56/Months*NI13","v":132000},{"$f":"NJ56/Months*NJ13","v":132000},{"$f":"NK56/Months*NK13","v":132000},{"$f":"NL56/Months*NL13","v":132000},{"$f":"NM56/Months*NM13","v":132000},{"$f":"NN56/Months*NN13","v":132000},{"$f":"NO56/Months*NO13","v":132000},{"$f":"NP56/Months*NP13","v":132000},{"$f":"NQ56/Months*NQ13","v":132000},{"$f":"NR56/Months*NR13","v":132000},{"$f":"NS56/Months*NS13","v":132000},{"$f":"NT56/Months*NT13","v":132000},{"$f":"NU56/Months*NU13","v":132000},{"$f":"NV56/Months*NV13","v":132000},{"$f":"NW56/Months*NW13","v":132000},{"$f":"NX56/Months*NX13","v":132000},{"$f":"NY56/Months*NY13","v":132000},{"$f":"NZ56/Months*NZ13","v":132000},{"$f":"OA56/Months*OA13","v":132000},{"$f":"OB56/Months*OB13","v":132000},{"$f":"OC56/Months*OC13","v":132000},{"$f":"OD56/Months*OD13","v":132000},{"$f":"OE56/Months*OE13","v":132000},{"$f":"OF56/Months*OF13","v":132000},{"$f":"OG56/Months*OG13","v":132000},{"$f":"OH56/Months*OH13","v":132000},{"$f":"OI56/Months*OI13","v":132000},{"$f":"OJ56/Months*OJ13","v":132000},{"$f":"OK56/Months*OK13","v":132000},{"$f":"OL56/Months*OL13","v":132000},{"$f":"OM56/Months*OM13","v":132000},{"$f":"ON56/Months*ON13","v":132000},{"$f":"OO56/Months*OO13","v":132000},{"$f":"OP56/Months*OP13","v":132000},{"$f":"OQ56/Months*OQ13","v":132000},{"$f":"OR56/Months*OR13","v":132000},{"$f":"OS56/Months*OS13","v":132000},{"$f":"OT56/Months*OT13","v":132000},{"$f":"OU56/Months*OU13","v":132000},{"$f":"OV56/Months*OV13","v":132000},{"$f":"OW56/Months*OW13","v":132000},{"$f":"OX56/Months*OX13","v":132000},{"$f":"OY56/Months*OY13","v":132000},{"$f":"OZ56/Months*OZ13","v":132000},{"$f":"PA56/Months*PA13","v":132000},{"$f":"PB56/Months*PB13","v":132000},{"$f":"PC56/Months*PC13","v":132000},{"$f":"PD56/Months*PD13","v":132000},{"$f":"PE56/Months*PE13","v":132000},{"$f":"PF56/Months*PF13","v":132000},{"$f":"PG56/Months*PG13","v":132000},{"$f":"PH56/Months*PH13","v":132000},{"$f":"PI56/Months*PI13","v":132000},{"$f":"PJ56/Months*PJ13","v":132000},{"$f":"PK56/Months*PK13","v":132000},{"$f":"PL56/Months*PL13","v":132000},{"$f":"PM56/Months*PM13","v":132000},{"$f":"PN56/Months*PN13","v":132000},{"$f":"PO56/Months*PO13","v":132000},{"$f":"PP56/Months*PP13","v":132000},{"$f":"PQ56/Months*PQ13","v":0},{"$f":"PR56/Months*PR13","v":0},{"$f":"PS56/Months*PS13","v":0},{"$f":"PT56/Months*PT13","v":0},{"$f":"PU56/Months*PU13","v":0},{"$f":"PV56/Months*PV13","v":0},{"$f":"PW56/Months*PW13","v":0},{"$f":"PX56/Months*PX13","v":0},{"$f":"PY56/Months*PY13","v":0},{"$f":"PZ56/Months*PZ13","v":0},{"$f":"QA56/Months*QA13","v":0},{"$f":"QB56/Months*QB13","v":0},{"$f":"QC56/Months*QC13","v":0},{"$f":"QD56/Months*QD13","v":0},{"$f":"QE56/Months*QE13","v":0},{"$f":"QF56/Months*QF13","v":0},{"$f":"QG56/Months*QG13","v":0},{"$f":"QH56/Months*QH13","v":0},{"$f":"QI56/Months*QI13","v":0},{"$f":"QJ56/Months*QJ13","v":0},{"$f":"QK56/Months*QK13","v":0},{"$f":"QL56/Months*QL13","v":0},{"$f":"QM56/Months*QM13","v":0},{"$f":"QN56/Months*QN13","v":0},{"$f":"QO56/Months*QO13","v":0},{"$f":"QP56/Months*QP13","v":0},{"$f":"QQ56/Months*QQ13","v":0},{"$f":"QR56/Months*QR13","v":0},{"$f":"QS56/Months*QS13","v":0},{"$f":"QT56/Months*QT13","v":0},{"$f":"QU56/Months*QU13","v":0},{"$f":"QV56/Months*QV13","v":0},{"$f":"QW56/Months*QW13","v":0},{"$f":"QX56/Months*QX13","v":0},{"$f":"QY56/Months*QY13","v":0},{"$f":"QZ56/Months*QZ13","v":0},{"$f":"RA56/Months*RA13","v":0},{"$f":"RB56/Months*RB13","v":0},{"$f":"RC56/Months*RC13","v":0},{"$f":"RD56/Months*RD13","v":0},{"$f":"RE56/Months*RE13","v":0},{"$f":"RF56/Months*RF13","v":0},{"$f":"RG56/Months*RG13","v":0},{"$f":"RH56/Months*RH13","v":0},{"$f":"RI56/Months*RI13","v":0},{"$f":"RJ56/Months*RJ13","v":0},{"$f":"RK56/Months*RK13","v":0},{"$f":"RL56/Months*RL13","v":0},{"$f":"RM56/Months*RM13","v":0},{"$f":"RN56/Months*RN13","v":0},{"$f":"RO56/Months*RO13","v":0},{"$f":"RP56/Months*RP13","v":0},{"$f":"RQ56/Months*RQ13","v":0},{"$f":"RR56/Months*RR13","v":0},{"$f":"RS56/Months*RS13","v":0},{"$f":"RT56/Months*RT13","v":0},{"$f":"RU56/Months*RU13","v":0},{"$f":"RV56/Months*RV13","v":0},{"$f":"RW56/Months*RW13","v":0},{"$f":"RX56/Months*RX13","v":0},{"$f":"RY56/Months*RY13","v":0},{"$f":"RZ56/Months*RZ13","v":0},{"$f":"SA56/Months*SA13","v":0},{"$f":"SB56/Months*SB13","v":0},{"$f":"SC56/Months*SC13","v":0},{"$f":"SD56/Months*SD13","v":0},{"$f":"SE56/Months*SE13","v":0},{"$f":"SF56/Months*SF13","v":0},{"$f":"SG56/Months*SG13","v":0},{"$f":"SH56/Months*SH13","v":0},{"$f":"SI56/Months*SI13","v":0},{"$f":"SJ56/Months*SJ13","v":0},{"$f":"SK56/Months*SK13","v":0},{"$f":"SL56/Months*SL13","v":0},{"$f":"SM56/Months*SM13","v":0},{"$f":"SN56/Months*SN13","v":0},{"$f":"SO56/Months*SO13","v":0},{"$f":"SP56/Months*SP13","v":0},{"$f":"SQ56/Months*SQ13","v":0}]
[null,null,null,"O&M Nominal",null,null,"Euro",null,null,null,null,{"$f":"L57*L39","v":0},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"BX57*BX39","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"EJ57*EJ39","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"GV57*GV39","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"JH57*JH39","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"LT57*LT39","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"OF57*OF39","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR57*QR39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'InputC - Operations'!D49","v":"Insurance During Operation"},{"$f":"'InputC - Operations'!E49","v":0},null,{"$f":"'InputC - Operations'!G49","v":"Euro/kWp-yr"},null,null,null,null,{"$f":"$E$60*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*GV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*JH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$60*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D60","v":"Insurance During Operation"},null,null,"Euro/kWp-mo",null,null,null,null,{"$f":"L60/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX60/Months","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,{"$f":"EJ60/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV60/Months","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,{"$f":"JH60/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT60/Months","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,{"$f":"OF60/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR60/Months","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]
[null,null,null,"Insurance During Operation ",null,null,"Euro",null,null,null,null,{"$f":"L61*L13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX61*BX13","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,{"$f":"EJ61*EJ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV61*GV13","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,{"$f":"JH61*JH13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT61*LT13","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,{"$f":"OF61*OF13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR61*QR13","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]
[]
[null,null,null,"Total O&M Expenses",null,null,"Euro/Month",null,null,{"$f":"SUM(K64:XFD64)","v":55440000},null,{"$f":"L62+L58+L51","v":0},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"BX62+BX58+BX51","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"EJ62+EJ58+EJ51","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"GV62+GV58+GV51","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"JH62+JH58+JH51","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"LT62+LT58+LT51","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"OF62+OF58+OF51","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR62+QR58+QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total EBITDA",null,null,"Euro/Month",null,null,{"$f":"SUM(K66:XFD66)","v":180923409.6373817},null,{"$f":"L46-L64","v":0},{"$f":"M46-M64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"BY46-BY64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"EK46-EK64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"GW46-GW64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"JI46-JI64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"LU46-LU64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"OG46-OG64","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS46-QS64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Capital Expenditure"]
[null,null,"EPC Cost"]
[null,null,null,"Total Cost",null,{"$f":"'InputC - Operations'!F54","v":900},{"$f":"'InputC - Operations'!F17*1000","v":132000},"Euro",null,null,null,{"$f":"$F$71*$G$71","v":118800000},{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$71*$G$71","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000]
[null,null,null,"S-Curve",null,{"$f":"InputS!D16","v":"S-Curve - Base Case"},null,"%",null,{"$f":"I72=1","v":false},null,{"$f":"LOOKUP(L3,InputS!6:6,InputS!16:16)","v":1},{"$f":"LOOKUP(M3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(N3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(O3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(P3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(Q3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(R3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(S3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(T3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(U3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(V3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(W3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(X3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(Y3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(Z3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ED3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ER3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ES3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ET3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ID3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(II3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ME3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ML3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ND3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ON3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RQ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RR3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RS3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RT3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RU3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RV3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RW3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RX3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RY3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RZ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SA3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SB3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SC3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SD3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SE3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SF3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SG3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SH3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SI3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SJ3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SK3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SL3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SM3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SN3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SO3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SP3,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SQ3,InputS!6:6,InputS!16:16)","v":0}]
[null,null,null,"Monthly EPC Cost",null,null,null,"Euro/Month",null,null,null,{"$f":"L71*L72","v":118800000},{"$f":"M71*M72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY71*BY72","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,{"$f":"EK71*EK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW71*GW72","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,{"$f":"JI71*JI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU71*LU72","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,{"$f":"OG71*OG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS71*QS72","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]
[]
[null,null,"Developer Bonus and Other Costs"]
[null,null,null,"Total Developer Fee",null,{"$f":"'InputC - Operations'!F56","v":0},null,"Euro",null,null,null,{"$f":"$F$76","v":0},{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Flag for Financial Close",null,{"$f":"'InputC - Operations'!F7","v":"2023-01-01"},null,"Flag",null,null,null,{"$f":"L4=$F$77","v":true},{"$f":"M4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GW4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JI4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LU4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OG4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QS4=$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Monthly Developer Bonus",null,null,null,"Euro",null,null,null,{"$f":"L76*L77","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,{"$f":"AR76*AR77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX77","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,{"$f":"CY76*CY77","v":0},{"$f":"CZ76*CZ77","v":0},{"$f":"DA76*DA77","v":0},{"$f":"DB76*DB77","v":0},{"$f":"DC76*DC77","v":0},{"$f":"DD76*DD77","v":0},{"$f":"DE76*DE77","v":0},{"$f":"DF76*DF77","v":0},{"$f":"DG76*DG77","v":0},{"$f":"DH76*DH77","v":0},{"$f":"DI76*DI77","v":0},{"$f":"DJ76*DJ77","v":0},{"$f":"DK76*DK77","v":0},{"$f":"DL76*DL77","v":0},{"$f":"DM76*DM77","v":0},{"$f":"DN76*DN77","v":0},{"$f":"DO76*DO77","v":0},{"$f":"DP76*DP77","v":0},{"$f":"DQ76*DQ77","v":0},{"$f":"DR76*DR77","v":0},{"$f":"DS76*DS77","v":0},{"$f":"DT76*DT77","v":0},{"$f":"DU76*DU77","v":0},{"$f":"DV76*DV77","v":0},{"$f":"DW76*DW77","v":0},{"$f":"DX76*DX77","v":0},{"$f":"DY76*DY77","v":0},{"$f":"DZ76*DZ77","v":0},{"$f":"EA76*EA77","v":0},{"$f":"EB76*EB77","v":0},{"$f":"EC76*EC77","v":0},{"$f":"ED76*ED77","v":0},{"$f":"EE76*EE77","v":0},{"$f":"EF76*EF77","v":0},{"$f":"EG76*EG77","v":0},{"$f":"EH76*EH77","v":0},{"$f":"EI76*EI77","v":0},{"$f":"EJ76*EJ77","v":0},{"$f":"EK76*EK77","v":0},{"$f":"EL76*EL77","v":0},{"$f":"EM76*EM77","v":0},{"$f":"EN76*EN77","v":0},{"$f":"EO76*EO77","v":0},{"$f":"EP76*EP77","v":0},{"$f":"EQ76*EQ77","v":0},{"$f":"ER76*ER77","v":0},{"$f":"ES76*ES77","v":0},{"$f":"ET76*ET77","v":0},{"$f":"EU76*EU77","v":0},{"$f":"EV76*EV77","v":0},{"$f":"EW76*EW77","v":0},{"$f":"EX76*EX77","v":0},{"$f":"EY76*EY77","v":0},{"$f":"EZ76*EZ77","v":0},{"$f":"FA76*FA77","v":0},{"$f":"FB76*FB77","v":0},{"$f":"FC76*FC77","v":0},{"$f":"FD76*FD77","v":0},{"$f":"FE76*FE77","v":0},{"$f":"FF76*FF77","v":0},{"$f":"FG76*FG77","v":0},{"$f":"FH76*FH77","v":0},{"$f":"FI76*FI77","v":0},{"$f":"FJ76*FJ77","v":0},{"$f":"FK76*FK77","v":0},{"$f":"FL76*FL77","v":0},{"$f":"FM76*FM77","v":0},{"$f":"FN76*FN77","v":0},{"$f":"FO76*FO77","v":0},{"$f":"FP76*FP77","v":0},{"$f":"FQ76*FQ77","v":0},{"$f":"FR76*FR77","v":0},{"$f":"FS76*FS77","v":0},{"$f":"FT76*FT77","v":0},{"$f":"FU76*FU77","v":0},{"$f":"FV76*FV77","v":0},{"$f":"FW76*FW77","v":0},{"$f":"FX76*FX77","v":0},{"$f":"FY76*FY77","v":0},{"$f":"FZ76*FZ77","v":0},{"$f":"GA76*GA77","v":0},{"$f":"GB76*GB77","v":0},{"$f":"GC76*GC77","v":0},{"$f":"GD76*GD77","v":0},{"$f":"GE76*GE77","v":0},{"$f":"GF76*GF77","v":0},{"$f":"GG76*GG77","v":0},{"$f":"GH76*GH77","v":0},{"$f":"GI76*GI77","v":0},{"$f":"GJ76*GJ77","v":0},{"$f":"GK76*GK77","v":0},{"$f":"GL76*GL77","v":0},{"$f":"GM76*GM77","v":0},{"$f":"GN76*GN77","v":0},{"$f":"GO76*GO77","v":0},{"$f":"GP76*GP77","v":0},{"$f":"GQ76*GQ77","v":0},{"$f":"GR76*GR77","v":0},{"$f":"GS76*GS77","v":0},{"$f":"GT76*GT77","v":0},{"$f":"GU76*GU77","v":0},{"$f":"GV76*GV77","v":0},{"$f":"GW76*GW77","v":0},{"$f":"GX76*GX77","v":0},{"$f":"GY76*GY77","v":0},{"$f":"GZ76*GZ77","v":0},{"$f":"HA76*HA77","v":0},{"$f":"HB76*HB77","v":0},{"$f":"HC76*HC77","v":0},{"$f":"HD76*HD77","v":0},{"$f":"HE76*HE77","v":0},{"$f":"HF76*HF77","v":0},{"$f":"HG76*HG77","v":0},{"$f":"HH76*HH77","v":0},{"$f":"HI76*HI77","v":0},{"$f":"HJ76*HJ77","v":0},{"$f":"HK76*HK77","v":0},{"$f":"HL76*HL77","v":0},{"$f":"HM76*HM77","v":0},{"$f":"HN76*HN77","v":0},{"$f":"HO76*HO77","v":0},{"$f":"HP76*HP77","v":0},{"$f":"HQ76*HQ77","v":0},{"$f":"HR76*HR77","v":0},{"$f":"HS76*HS77","v":0},{"$f":"HT76*HT77","v":0},{"$f":"HU76*HU77","v":0},{"$f":"HV76*HV77","v":0},{"$f":"HW76*HW77","v":0},{"$f":"HX76*HX77","v":0},{"$f":"HY76*HY77","v":0},{"$f":"HZ76*HZ77","v":0},{"$f":"IA76*IA77","v":0},{"$f":"IB76*IB77","v":0},{"$f":"IC76*IC77","v":0},{"$f":"ID76*ID77","v":0},{"$f":"IE76*IE77","v":0},{"$f":"IF76*IF77","v":0},{"$f":"IG76*IG77","v":0},{"$f":"IH76*IH77","v":0},{"$f":"II76*II77","v":0},{"$f":"IJ76*IJ77","v":0},{"$f":"IK76*IK77","v":0},{"$f":"IL76*IL77","v":0},{"$f":"IM76*IM77","v":0},{"$f":"IN76*IN77","v":0},{"$f":"IO76*IO77","v":0},{"$f":"IP76*IP77","v":0},{"$f":"IQ76*IQ77","v":0},{"$f":"IR76*IR77","v":0},{"$f":"IS76*IS77","v":0},{"$f":"IT76*IT77","v":0},{"$f":"IU76*IU77","v":0},{"$f":"IV76*IV77","v":0},{"$f":"IW76*IW77","v":0},{"$f":"IX76*IX77","v":0},{"$f":"IY76*IY77","v":0},{"$f":"IZ76*IZ77","v":0},{"$f":"JA76*JA77","v":0},{"$f":"JB76*JB77","v":0},{"$f":"JC76*JC77","v":0},{"$f":"JD76*JD77","v":0},{"$f":"JE76*JE77","v":0},{"$f":"JF76*JF77","v":0},{"$f":"JG76*JG77","v":0},{"$f":"JH76*JH77","v":0},{"$f":"JI76*JI77","v":0},{"$f":"JJ76*JJ77","v":0},{"$f":"JK76*JK77","v":0},{"$f":"JL76*JL77","v":0},{"$f":"JM76*JM77","v":0},{"$f":"JN76*JN77","v":0},{"$f":"JO76*JO77","v":0},{"$f":"JP76*JP77","v":0},{"$f":"JQ76*JQ77","v":0},{"$f":"JR76*JR77","v":0},{"$f":"JS76*JS77","v":0},{"$f":"JT76*JT77","v":0},{"$f":"JU76*JU77","v":0},{"$f":"JV76*JV77","v":0},{"$f":"JW76*JW77","v":0},{"$f":"JX76*JX77","v":0},{"$f":"JY76*JY77","v":0},{"$f":"JZ76*JZ77","v":0},{"$f":"KA76*KA77","v":0},{"$f":"KB76*KB77","v":0},{"$f":"KC76*KC77","v":0},{"$f":"KD76*KD77","v":0},{"$f":"KE76*KE77","v":0},{"$f":"KF76*KF77","v":0},{"$f":"KG76*KG77","v":0},{"$f":"KH76*KH77","v":0},{"$f":"KI76*KI77","v":0},{"$f":"KJ76*KJ77","v":0},{"$f":"KK76*KK77","v":0},{"$f":"KL76*KL77","v":0},{"$f":"KM76*KM77","v":0},{"$f":"KN76*KN77","v":0},{"$f":"KO76*KO77","v":0},{"$f":"KP76*KP77","v":0},{"$f":"KQ76*KQ77","v":0},{"$f":"KR76*KR77","v":0},{"$f":"KS76*KS77","v":0},{"$f":"KT76*KT77","v":0},{"$f":"KU76*KU77","v":0},{"$f":"KV76*KV77","v":0},{"$f":"KW76*KW77","v":0},{"$f":"KX76*KX77","v":0},{"$f":"KY76*KY77","v":0},{"$f":"KZ76*KZ77","v":0},{"$f":"LA76*LA77","v":0},{"$f":"LB76*LB77","v":0},{"$f":"LC76*LC77","v":0},{"$f":"LD76*LD77","v":0},{"$f":"LE76*LE77","v":0},{"$f":"LF76*LF77","v":0},{"$f":"LG76*LG77","v":0},{"$f":"LH76*LH77","v":0},{"$f":"LI76*LI77","v":0},{"$f":"LJ76*LJ77","v":0},{"$f":"LK76*LK77","v":0},{"$f":"LL76*LL77","v":0},{"$f":"LM76*LM77","v":0},{"$f":"LN76*LN77","v":0},{"$f":"LO76*LO77","v":0},{"$f":"LP76*LP77","v":0},{"$f":"LQ76*LQ77","v":0},{"$f":"LR76*LR77","v":0},{"$f":"LS76*LS77","v":0},{"$f":"LT76*LT77","v":0},{"$f":"LU76*LU77","v":0},{"$f":"LV76*LV77","v":0},{"$f":"LW76*LW77","v":0},{"$f":"LX76*LX77","v":0},{"$f":"LY76*LY77","v":0},{"$f":"LZ76*LZ77","v":0},{"$f":"MA76*MA77","v":0},{"$f":"MB76*MB77","v":0},{"$f":"MC76*MC77","v":0},{"$f":"MD76*MD77","v":0},{"$f":"ME76*ME77","v":0},{"$f":"MF76*MF77","v":0},{"$f":"MG76*MG77","v":0},{"$f":"MH76*MH77","v":0},{"$f":"MI76*MI77","v":0},{"$f":"MJ76*MJ77","v":0},{"$f":"MK76*MK77","v":0},{"$f":"ML76*ML77","v":0},{"$f":"MM76*MM77","v":0},{"$f":"MN76*MN77","v":0},{"$f":"MO76*MO77","v":0},{"$f":"MP76*MP77","v":0},{"$f":"MQ76*MQ77","v":0},{"$f":"MR76*MR77","v":0},{"$f":"MS76*MS77","v":0},{"$f":"MT76*MT77","v":0},{"$f":"MU76*MU77","v":0},{"$f":"MV76*MV77","v":0},{"$f":"MW76*MW77","v":0},{"$f":"MX76*MX77","v":0},{"$f":"MY76*MY77","v":0},{"$f":"MZ76*MZ77","v":0},{"$f":"NA76*NA77","v":0},{"$f":"NB76*NB77","v":0},{"$f":"NC76*NC77","v":0},{"$f":"ND76*ND77","v":0},{"$f":"NE76*NE77","v":0},{"$f":"NF76*NF77","v":0},{"$f":"NG76*NG77","v":0},{"$f":"NH76*NH77","v":0},{"$f":"NI76*NI77","v":0},{"$f":"NJ76*NJ77","v":0},{"$f":"NK76*NK77","v":0},{"$f":"NL76*NL77","v":0},{"$f":"NM76*NM77","v":0},{"$f":"NN76*NN77","v":0},{"$f":"NO76*NO77","v":0},{"$f":"NP76*NP77","v":0},{"$f":"NQ76*NQ77","v":0},{"$f":"NR76*NR77","v":0},{"$f":"NS76*NS77","v":0},{"$f":"NT76*NT77","v":0},{"$f":"NU76*NU77","v":0},{"$f":"NV76*NV77","v":0},{"$f":"NW76*NW77","v":0},{"$f":"NX76*NX77","v":0},{"$f":"NY76*NY77","v":0},{"$f":"NZ76*NZ77","v":0},{"$f":"OA76*OA77","v":0},{"$f":"OB76*OB77","v":0},{"$f":"OC76*OC77","v":0},{"$f":"OD76*OD77","v":0},{"$f":"OE76*OE77","v":0},{"$f":"OF76*OF77","v":0},{"$f":"OG76*OG77","v":0},{"$f":"OH76*OH77","v":0},{"$f":"OI76*OI77","v":0},{"$f":"OJ76*OJ77","v":0},{"$f":"OK76*OK77","v":0},{"$f":"OL76*OL77","v":0},{"$f":"OM76*OM77","v":0},{"$f":"ON76*ON77","v":0},{"$f":"OO76*OO77","v":0},{"$f":"OP76*OP77","v":0},{"$f":"OQ76*OQ77","v":0},{"$f":"OR76*OR77","v":0},{"$f":"OS76*OS77","v":0},{"$f":"OT76*OT77","v":0},{"$f":"OU76*OU77","v":0},{"$f":"OV76*OV77","v":0},{"$f":"OW76*OW77","v":0},{"$f":"OX76*OX77","v":0},{"$f":"OY76*OY77","v":0},{"$f":"OZ76*OZ77","v":0},{"$f":"PA76*PA77","v":0},{"$f":"PB76*PB77","v":0},{"$f":"PC76*PC77","v":0},{"$f":"PD76*PD77","v":0},{"$f":"PE76*PE77","v":0},{"$f":"PF76*PF77","v":0},{"$f":"PG76*PG77","v":0},{"$f":"PH76*PH77","v":0},{"$f":"PI76*PI77","v":0},{"$f":"PJ76*PJ77","v":0},{"$f":"PK76*PK77","v":0},{"$f":"PL76*PL77","v":0},{"$f":"PM76*PM77","v":0},{"$f":"PN76*PN77","v":0},{"$f":"PO76*PO77","v":0},{"$f":"PP76*PP77","v":0},{"$f":"PQ76*PQ77","v":0},{"$f":"PR76*PR77","v":0},{"$f":"PS76*PS77","v":0},{"$f":"PT76*PT77","v":0},{"$f":"PU76*PU77","v":0},{"$f":"PV76*PV77","v":0},{"$f":"PW76*PW77","v":0},{"$f":"PX76*PX77","v":0},{"$f":"PY76*PY77","v":0},{"$f":"PZ76*PZ77","v":0},{"$f":"QA76*QA77","v":0},{"$f":"QB76*QB77","v":0},{"$f":"QC76*QC77","v":0},{"$f":"QD76*QD77","v":0},{"$f":"QE76*QE77","v":0},{"$f":"QF76*QF77","v":0},{"$f":"QG76*QG77","v":0},{"$f":"QH76*QH77","v":0},{"$f":"QI76*QI77","v":0},{"$f":"QJ76*QJ77","v":0},{"$f":"QK76*QK77","v":0},{"$f":"QL76*QL77","v":0},{"$f":"QM76*QM77","v":0},{"$f":"QN76*QN77","v":0},{"$f":"QO76*QO77","v":0},{"$f":"QP76*QP77","v":0},{"$f":"QQ76*QQ77","v":0},{"$f":"QR76*QR77","v":0},{"$f":"QS76*QS77","v":0},{"$f":"QT76*QT77","v":0},{"$f":"QU76*QU77","v":0},{"$f":"QV76*QV77","v":0},{"$f":"QW76*QW77","v":0},{"$f":"QX76*QX77","v":0},{"$f":"QY76*QY77","v":0},{"$f":"QZ76*QZ77","v":0},{"$f":"RA76*RA77","v":0},{"$f":"RB76*RB77","v":0},{"$f":"RC76*RC77","v":0},{"$f":"RD76*RD77","v":0},{"$f":"RE76*RE77","v":0},{"$f":"RF76*RF77","v":0},{"$f":"RG76*RG77","v":0},{"$f":"RH76*RH77","v":0},{"$f":"RI76*RI77","v":0},{"$f":"RJ76*RJ77","v":0},{"$f":"RK76*RK77","v":0},{"$f":"RL76*RL77","v":0},{"$f":"RM76*RM77","v":0},{"$f":"RN76*RN77","v":0},{"$f":"RO76*RO77","v":0},{"$f":"RP76*RP77","v":0},{"$f":"RQ76*RQ77","v":0},{"$f":"RR76*RR77","v":0},{"$f":"RS76*RS77","v":0},{"$f":"RT76*RT77","v":0},{"$f":"RU76*RU77","v":0},{"$f":"RV76*RV77","v":0},{"$f":"RW76*RW77","v":0},{"$f":"RX76*RX77","v":0},{"$f":"RY76*RY77","v":0},{"$f":"RZ76*RZ77","v":0},{"$f":"SA76*SA77","v":0},{"$f":"SB76*SB77","v":0},{"$f":"SC76*SC77","v":0},{"$f":"SD76*SD77","v":0},{"$f":"SE76*SE77","v":0},{"$f":"SF76*SF77","v":0},{"$f":"SG76*SG77","v":0},{"$f":"SH76*SH77","v":0},{"$f":"SI76*SI77","v":0},{"$f":"SJ76*SJ77","v":0},{"$f":"SK76*SK77","v":0},{"$f":"SL76*SL77","v":0},{"$f":"SM76*SM77","v":0},{"$f":"SN76*SN77","v":0},{"$f":"SO76*SO77","v":0},{"$f":"SP76*SP77","v":0},{"$f":"SQ76*SQ77","v":0}]
[]
[null,null,"Grand Total Expenditures without Financing Costs",null,null,null,null,"Euro",null,{"$f":"SUM(L80:XFD80)","v":118800000},null,{"$f":"L73+L78","v":118800000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS73+AS78","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,{"$f":"BY73+BY78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK73+EK78","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,{"$f":"GW73+GW78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI73+JI78","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,{"$f":"LU73+LU78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG73+OG78","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,{"$f":"QS73+QS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Pre-tax Project Cash Flow",null,null,null,null,"Euro",null,null,null,{"$f":"L66-L80","v":-118800000},{"$f":"M66-M80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"BY66-BY80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"EK66-EK80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"GW66-GW80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"JI66-JI80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"LU66-LU80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,{"$f":"OG66-OG80","v":430770.02294614422},430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,430770.02294614422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS66-QS80","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]
[null,null,"Project IRR",null,null,{"$f":"IRR(L83:SQ83)","v":2.1624026313957767E-3},{"$f":"(1+F84)^Months-1","v":2.6259681956407821E-2},"%"]
[null,null,"Target IRR",null,null,{"$f":"(1+G85)^(1/Months)-1","v":4.0741237836483535E-3},{"$f":"'InputC - Operations'!E37","v":0.05}]
[]
[null,null,"NPV of Cash Flow at Target IRR",null,null,{"$f":"F85","v":4.0741237836483535E-3},{"$f":"NPV(F87,L83:SQ83)","v":-32104429.076436047}]
[null,null,"PPA Price",null,null,{"$f":"'InputC - Operations'!E33","v":25.838844028748589}]
[]
[]
[null,"LCOE - From PMT",null,null,null,"Annual","Monthly"]
[null,null,"Target Project IRR",null,"%",{"$f":"'InputC - Operations'!E37","v":0.05},{"$f":"(1+F92)^(1/Months)-1","v":4.0741237836483535E-3}]
[null,null,"Inflation Rate",null,"%",{"$f":"F35","v":0},{"$f":"(1+F93)^(1/Months)-1","v":0}]
[null,null,"Real Project IRR",null,"%",{"$f":"(1+F92)/(1+F93)-1","v":5.0000000000000044E-2},{"$f":"(1+G92)/(1+G93)-1","v":4.0741237836483535E-3}]
[null,null,"Degradation",null,"%",{"$f":"H23","v":0},{"$f":"(1+F95)^(1/Months)-1","v":0}]
[null,null,"IRR After Degradation",null,"%",{"$f":"(1+F94)/(1-F95)-1","v":5.0000000000000044E-2},{"$f":"(1+G94)/(1-G95)-1","v":4.0741237836483535E-3}]
[]
[null,null,"Capital Cost/kW",null,"Euro/kWp",{"$f":"F71","v":900},{"$f":"F71","v":900}]
[null,null,"Yield",null,"kWh/kWp",{"$f":"E15","v":1980},{"$f":"F99/12","v":165}]
[null,null,"Project Life",null,"Time",{"$f":"'InputC - Operations'!E10","v":35},{"$f":"F100*12","v":420}]
[]
[null,null,"Carrying Charges with PMT",null,"Euro/kw-per",{"$f":"PMT(F96,F100,-G98)","v":54.964536507764855},{"$f":"PMT(G96,G100,-G98)","v":4.4786465088698373}]
[]
[null,null,"Degradation Adjustment with PV",null,"Factor",{"$f":"PV(F94,F100,1)/PV(F96,F100,1)","v":1},{"$f":"F104","v":1}]
[null,null,"Current O&M",null,"Euro/kWp-per",{"$f":"$E$56","v":12},{"$f":"F105/Months","v":1}]
[null,null,"Adjusted O&M",null,"Euro/kWp-per",{"$f":"F105*F104","v":12},{"$f":"G105*G104","v":1}]
[null,null,"Total Fixed Cost",null,"Euro/kWp-per",{"$f":"F106+F102","v":66.964536507764848},{"$f":"G106+G102","v":5.4786465088698373}]
[]
[null,null,"Production for 1 kW",null,"kWh/kWp",{"$f":"F99","v":1980},{"$f":"G99","v":165}]
[null,null,"Levelised Cost",null,"Euro/kWh",{"$f":"F107/F109","v":3.3820472983719617E-2},{"$f":"G107/G109","v":3.3203918235574774E-2}]
[null,null,"Levelised Cost",null,"Euro/MWH",{"$f":"F110*1000","v":33.820472983719618},{"$f":"G110*1000","v":33.203918235574776}]
[]
[null,"LCOE from NPV of Revenues/Generation"]
[null,null,"Discount Factor - Nominal",null,"% p.p.",{"$f":"G92","v":4.0741237836483535E-3},null,null,null,null,null,{"$f":"$F$114","v":4.0741237836483535E-3},{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$114","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[null,null,"Discount Index - Nominal",null,null,null,null,null,null,null,1,{"$f":"K115*(1+L114*L7)","v":1},{"$f":"L115*(1+M114*M7)","v":1.0040741237836484},1.0081648460519013,1.0122722344290396,1.0163963568148537,1.0205372813857667,1.0246950765959604,1.0288698111785073,1.0330615541465074,1.0372703747942285,1.0414963426982515,1.0457395277186212,1.0500000000000009,1.0542778299728317,1.0585730883544973,1.0628858461504924,1.0672161746555973,1.0715641454550557,1.075929830425759,1.0803133017374333,1.0847146318538334,1.0891338935339405,1.0935711598331648,1.0980265041045529,1.1025000000000016,1.106991721471474,1.1115017427722227,1.1160301384580176,1.1205769833883779,1.1251423527278093,1.1297263219470477,1.1343289668243057,1.1389503634465259,1.1435905882106383,1.1482497178248237,1.1529278293097813,1.1576250000000023,1.1623413075450484,1.1670768299108345,1.1718316453809192,1.1766058325577975,1.1813994703642006,1.1862126380444009,1.1910454151655219,1.195897881618853,1.2007701176211711,1.2056622037160658,1.2105742207752712,1.2155062500000033,1.2204583729223015,1.225430671406377,1.2304232276499658,1.2354361241856879,1.2404694438824111,1.2455232699466214,1.2505976859237984,1.2556927756997962,1.2608086235022302,1.2659453139018697,1.2711029318140354,1.2762815625000041,1.2814812915684173,1.2867022049766965,1.2919443890324649,1.2972079303949731,{"$f":"BX115*(1+BY114*BY7)","v":1.3024929160765324},1.3077994334439533,1.3131275702199892,1.3184774144847868,1.3238490546773425,1.3292425795969638,1.3346580784047379,1.3400956406250051,1.345555356146839,1.3510373152255322,1.3565416084840889,1.3620683269147225,1.3676175618803599,1.3731894051161517,1.3787839487309894,1.3844012852090268,1.3900415074112102,1.3957047085768126,1.4013909823249755,1.407100422656256,1.4128331239541816,1.4185891809868094,1.424368688908294,1.4301717432604593,1.4359984399743786,1.44184887537196,1.4477231461675395,1.453621349469479,1.4595435827817715,1.4654899440056541,1.471460531441225,1.4774554437890695,1.4834747801518913,1.4895186400361506,1.4955871233537095,1.5016803304234831,1.5077983619730984,1.5139413191405591,1.5201093034759177,1.526302416942954,1.5325207619208612,1.5387644412059378,1.5450335580132872,1.551328215978524,1.5576485191594869,1.5639945720379591,1.5703664795213959,1.5767643469446582,1.5831882800717543,1.5896383850975879,1.5961147686497144,1.6026175377901026,1.6091468000169054,1.6157026632662359,1.6222852359139528,1.6288946267774513,1.6355309451174624,1.6421943006398583,1.6488848034974668,1.6556025642918921,1.662347694075343,1.6691203043524683,1.675920507082201,1.6827484146796086,{"$f":"EJ115*(1+EK114*EK7)","v":1.6896041400177513},1.6964877964295484,1.7033994977096512,1.7103393581163246,1.7173074923733362,1.7243040156718519,1.731329043672341,1.7383826925064876,1.7454650787791108,1.7525763195700925,1.759716532436312,1.7668858354135899,1.7740843470186398,1.7813121862510266,1.7885694725951347,1.7958563260221418,1.803172866992004,1.8105192164554456,1.817895495855959,1.8253018271318129,1.8327383327180673,1.840205135548598,1.8477023590581283,1.8552301271842702,1.8627885643695725,1.8703777955635787,1.8779979462248921,1.8856491423232498,1.8933315103416051,1.9010451772782186,1.9087902706487578,1.9165669184884044,1.9243752493539716,1.9322153923260288,1.9400874770110357,1.9479916335434846,1.9559279925880522,1.9638966853417588,1.9718978435361378,1.9799315994394133,1.9879980858586863,1.9960974361421306,2.0042297841811969,2.012395264412826,2.0205940118216716,2.0288261619423316,2.0370918508615889,2.0453912152206604,2.0537243922174562,2.0620915196088481,2.0704927357129459,2.0789281794113852,2.0873979901516218,2.0959023079492383,2.1044412733902575,2.1130150276334678,2.1216237124127559,2.1302674700394491,2.1389464434046692,2.1476607759816941,2.1564106118283299,2.1651960955892915,2.1740173724985943,2.1828745883819556,{"$f":"GV115*(1+GW114*GW7)","v":2.1917678896592041},2.2006974233467016,2.209663337059772,2.2186657790151432,2.2277048980333953,2.2367808435414229,2.2458937655749041,2.2550438147807803,2.2642311424197477,2.2734559003687571,2.2827182411235252,2.2920183178010545,2.3013562841421655,2.3107322945140378,2.320146503912762,2.3295990679659018,2.3390901429350666,2.3486198857184957,2.3581884538536508,2.3677960055198208,2.3774426995407367,2.3871286953871969,2.3968541531797034,2.4066192336911092,2.4164240983492755,2.4262689092397411,2.4361538291084015,2.4460790213641981,2.4560446500818212,2.4660508800044219,2.4760978765463348,2.4861858057958135,2.4963148345177752,2.5064851301565585,2.5166968608386902,2.5269501953756661,2.537245303266741,2.54758235470173,2.5579615205638233,2.5683829724324099,2.5788468825859141,2.5893534240046447,2.5999027703736535,2.6104950960856059,2.6211305762436656,2.6318093866643877,2.6425317038806262,2.6532977051444511,2.6641075684300795,2.6749614724368178,2.6858595965920156,2.6968021210540312,2.7077892267152106,2.7188210952048779,2.7298979088923372,2.7410198508898875,2.7521871050558504,2.763399855997609,2.7746582890746594,2.7859625904016756,2.7973129468515858,2.8087095460586613,2.8201525764216191,2.8316422271067356,{"$f":"JH115*(1+JI114*JI7)","v":2.843178688050974},2.8547621499651243,2.8663928043369564,2.8780708434343842,2.889796460308645,2.9015698487974912,2.913391203528394,2.9252607199217611,2.9371785941941666,2.9491450233615959,2.9611602052427015,2.973224338462074,2.9853376224535246,2.9975002574633827,3.0097124445538062,3.0219743856061054,3.0342862833240796,3.0466483412373684,3.0590607637048164,3.0715237559178519,3.0840375239038775,3.0966022745296784,3.1092182155048396,3.1218855553851803,3.1346045035762033,3.1473752703365543,3.1601980667814993,3.1730731048864134,3.1860005974902861,3.1989807582992391,3.2120138018900595,3.2250999437137464,3.2382394000990735,3.2514323882561644,3.2646791262800834,3.2779798331544412,3.2913347287550154,3.304744033853384,3.318207970120576,3.3317267601307359,3.3453006273648023,3.3589297962142028,3.3726144919845642,3.3863549408994356,3.4001513701040289,3.4140040076689742,3.4279130825940891,3.4418788248121652,3.4559014651927682,3.4699812355460553,3.4841183686266071,3.4983130981372748,3.5125656587330445,3.5268762860249154,3.5412452165837949,3.5556726879444098,3.5701589386092332,3.5847042080524258,3.5993087367237964,3.6139727660527763,3.6286965384524095,3.6434802973233609,3.65832428705794,3.6732287530441412,{"$f":"LT115*(1+LU114*LU7)","v":3.6881939416696992},3.7032201003261633,3.7183074774129867,3.7334563223416324,3.7486668855396967,3.763939418455049,3.7792741735599882,3.7946714043554168,3.8101313653750317,3.8256543121895308,3.8412405014108391,3.8568901906963502,3.8726036387531861,3.8883811053424737,3.9042228512836386,3.9201291384587167,3.9361002298166841,3.9521363893778041,3.9682378822379905,3.9844049745731906,4.0006379336437865,4.0169370277990106,4.0333025264813847,4.0497347002311717,4.0662338206908499,4.0828001606096018,4.0994339938478248,4.1161355953816567,4.1329052413075225,4.1497432088466981,4.1666497763498933,4.1836252233018536,4.2006698303259791,4.2177838791889641,4.234967652805457,4.252221435242733,4.2695455117253944,4.2869401686400836,4.3044056935402173,4.3219423751507406,4.3395505033728998,4.3572303692890344,4.3749822651673895,4.3928064844669477,4.4107033218422789,4.4286730731484134,4.4467160354457302,4.4648325070048704,4.4830227873116657,4.5012871770720899,4.5196259782172303,4.53803949390828,4.556528028541547,4.5750918877534881,4.593731378425761,4.6124468086902972,4.6312384879343957,4.6501067268058369,4.6690518372180199,4.6880741323551165,4.7071739266772514,4.7263515359256969,4.7456072771280944,4.7649414686036966,{"$f":"OF115*(1+OG114*OG7)","v":4.7843544299686274},4.8038464821411662,4.8234179473470533,4.8430691491248163,4.8628004123311195,4.8826120631461327,4.9025044290789248,4.9224778389728767,4.9425326230111182,4.9626691127219855,4.9828876409845035,5.003188542033886,5.0235721514670635,5.0440388062482286,5.0645888447144101,5.0852226065810608,5.105940432947679,5.1267426663034428,5.147629650532874,5.1686017309215231,5.1896592541616764,5.210802568358087,5.2320320230337307,5.2533479691355822,5.2747507590404181,5.2962407465606418,5.317818286950132,5.3394837369101156,5.3612374545950647,5.383079799618617,5.4050111330595199,5.4270318174676015,5.4491422168697623,5.4713426967759933,5.4936336241854189,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,{"$f":"QR115*(1+QS114*QS7)","v":5.5160153675923631},5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631]
[null,null,"Discount Factor - Real",null,"% p.p.",{"$f":"G94","v":4.0741237836483535E-3},null,null,null,null,null,{"$f":"$F$116","v":4.0741237836483535E-3},{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,{"$f":"$F$116","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[null,null,"Discount Index - Real",null,null,null,null,null,null,null,1,{"$f":"K117*(1+L116*L7)","v":1},{"$f":"L117*(1+M116*M7)","v":1.0040741237836484},1.0081648460519013,1.0122722344290396,1.0163963568148537,1.0205372813857667,1.0246950765959604,1.0288698111785073,1.0330615541465074,1.0372703747942285,1.0414963426982515,1.0457395277186212,1.0500000000000009,1.0542778299728317,1.0585730883544973,1.0628858461504924,1.0672161746555973,1.0715641454550557,1.075929830425759,1.0803133017374333,1.0847146318538334,1.0891338935339405,1.0935711598331648,1.0980265041045529,1.1025000000000016,1.106991721471474,1.1115017427722227,1.1160301384580176,1.1205769833883779,1.1251423527278093,1.1297263219470477,1.1343289668243057,1.1389503634465259,1.1435905882106383,1.1482497178248237,1.1529278293097813,1.1576250000000023,1.1623413075450484,1.1670768299108345,1.1718316453809192,1.1766058325577975,1.1813994703642006,1.1862126380444009,1.1910454151655219,1.195897881618853,1.2007701176211711,1.2056622037160658,1.2105742207752712,1.2155062500000033,1.2204583729223015,1.225430671406377,1.2304232276499658,1.2354361241856879,1.2404694438824111,1.2455232699466214,1.2505976859237984,1.2556927756997962,1.2608086235022302,1.2659453139018697,1.2711029318140354,1.2762815625000041,1.2814812915684173,1.2867022049766965,1.2919443890324649,1.2972079303949731,{"$f":"BX117*(1+BY116*BY7)","v":1.3024929160765324},1.3077994334439533,1.3131275702199892,1.3184774144847868,1.3238490546773425,1.3292425795969638,1.3346580784047379,1.3400956406250051,1.345555356146839,1.3510373152255322,1.3565416084840889,1.3620683269147225,1.3676175618803599,1.3731894051161517,1.3787839487309894,1.3844012852090268,1.3900415074112102,1.3957047085768126,1.4013909823249755,1.407100422656256,1.4128331239541816,1.4185891809868094,1.424368688908294,1.4301717432604593,1.4359984399743786,1.44184887537196,1.4477231461675395,1.453621349469479,1.4595435827817715,1.4654899440056541,1.471460531441225,1.4774554437890695,1.4834747801518913,1.4895186400361506,1.4955871233537095,1.5016803304234831,1.5077983619730984,1.5139413191405591,1.5201093034759177,1.526302416942954,1.5325207619208612,1.5387644412059378,1.5450335580132872,1.551328215978524,1.5576485191594869,1.5639945720379591,1.5703664795213959,1.5767643469446582,1.5831882800717543,1.5896383850975879,1.5961147686497144,1.6026175377901026,1.6091468000169054,1.6157026632662359,1.6222852359139528,1.6288946267774513,1.6355309451174624,1.6421943006398583,1.6488848034974668,1.6556025642918921,1.662347694075343,1.6691203043524683,1.675920507082201,1.6827484146796086,{"$f":"EJ117*(1+EK116*EK7)","v":1.6896041400177513},1.6964877964295484,1.7033994977096512,1.7103393581163246,1.7173074923733362,1.7243040156718519,1.731329043672341,1.7383826925064876,1.7454650787791108,1.7525763195700925,1.759716532436312,1.7668858354135899,1.7740843470186398,1.7813121862510266,1.7885694725951347,1.7958563260221418,1.803172866992004,1.8105192164554456,1.817895495855959,1.8253018271318129,1.8327383327180673,1.840205135548598,1.8477023590581283,1.8552301271842702,1.8627885643695725,1.8703777955635787,1.8779979462248921,1.8856491423232498,1.8933315103416051,1.9010451772782186,1.9087902706487578,1.9165669184884044,1.9243752493539716,1.9322153923260288,1.9400874770110357,1.9479916335434846,1.9559279925880522,1.9638966853417588,1.9718978435361378,1.9799315994394133,1.9879980858586863,1.9960974361421306,2.0042297841811969,2.012395264412826,2.0205940118216716,2.0288261619423316,2.0370918508615889,2.0453912152206604,2.0537243922174562,2.0620915196088481,2.0704927357129459,2.0789281794113852,2.0873979901516218,2.0959023079492383,2.1044412733902575,2.1130150276334678,2.1216237124127559,2.1302674700394491,2.1389464434046692,2.1476607759816941,2.1564106118283299,2.1651960955892915,2.1740173724985943,2.1828745883819556,{"$f":"GV117*(1+GW116*GW7)","v":2.1917678896592041},2.2006974233467016,2.209663337059772,2.2186657790151432,2.2277048980333953,2.2367808435414229,2.2458937655749041,2.2550438147807803,2.2642311424197477,2.2734559003687571,2.2827182411235252,2.2920183178010545,2.3013562841421655,2.3107322945140378,2.320146503912762,2.3295990679659018,2.3390901429350666,2.3486198857184957,2.3581884538536508,2.3677960055198208,2.3774426995407367,2.3871286953871969,2.3968541531797034,2.4066192336911092,2.4164240983492755,2.4262689092397411,2.4361538291084015,2.4460790213641981,2.4560446500818212,2.4660508800044219,2.4760978765463348,2.4861858057958135,2.4963148345177752,2.5064851301565585,2.5166968608386902,2.5269501953756661,2.537245303266741,2.54758235470173,2.5579615205638233,2.5683829724324099,2.5788468825859141,2.5893534240046447,2.5999027703736535,2.6104950960856059,2.6211305762436656,2.6318093866643877,2.6425317038806262,2.6532977051444511,2.6641075684300795,2.6749614724368178,2.6858595965920156,2.6968021210540312,2.7077892267152106,2.7188210952048779,2.7298979088923372,2.7410198508898875,2.7521871050558504,2.763399855997609,2.7746582890746594,2.7859625904016756,2.7973129468515858,2.8087095460586613,2.8201525764216191,2.8316422271067356,{"$f":"JH117*(1+JI116*JI7)","v":2.843178688050974},2.8547621499651243,2.8663928043369564,2.8780708434343842,2.889796460308645,2.9015698487974912,2.913391203528394,2.9252607199217611,2.9371785941941666,2.9491450233615959,2.9611602052427015,2.973224338462074,2.9853376224535246,2.9975002574633827,3.0097124445538062,3.0219743856061054,3.0342862833240796,3.0466483412373684,3.0590607637048164,3.0715237559178519,3.0840375239038775,3.0966022745296784,3.1092182155048396,3.1218855553851803,3.1346045035762033,3.1473752703365543,3.1601980667814993,3.1730731048864134,3.1860005974902861,3.1989807582992391,3.2120138018900595,3.2250999437137464,3.2382394000990735,3.2514323882561644,3.2646791262800834,3.2779798331544412,3.2913347287550154,3.304744033853384,3.318207970120576,3.3317267601307359,3.3453006273648023,3.3589297962142028,3.3726144919845642,3.3863549408994356,3.4001513701040289,3.4140040076689742,3.4279130825940891,3.4418788248121652,3.4559014651927682,3.4699812355460553,3.4841183686266071,3.4983130981372748,3.5125656587330445,3.5268762860249154,3.5412452165837949,3.5556726879444098,3.5701589386092332,3.5847042080524258,3.5993087367237964,3.6139727660527763,3.6286965384524095,3.6434802973233609,3.65832428705794,3.6732287530441412,{"$f":"LT117*(1+LU116*LU7)","v":3.6881939416696992},3.7032201003261633,3.7183074774129867,3.7334563223416324,3.7486668855396967,3.763939418455049,3.7792741735599882,3.7946714043554168,3.8101313653750317,3.8256543121895308,3.8412405014108391,3.8568901906963502,3.8726036387531861,3.8883811053424737,3.9042228512836386,3.9201291384587167,3.9361002298166841,3.9521363893778041,3.9682378822379905,3.9844049745731906,4.0006379336437865,4.0169370277990106,4.0333025264813847,4.0497347002311717,4.0662338206908499,4.0828001606096018,4.0994339938478248,4.1161355953816567,4.1329052413075225,4.1497432088466981,4.1666497763498933,4.1836252233018536,4.2006698303259791,4.2177838791889641,4.234967652805457,4.252221435242733,4.2695455117253944,4.2869401686400836,4.3044056935402173,4.3219423751507406,4.3395505033728998,4.3572303692890344,4.3749822651673895,4.3928064844669477,4.4107033218422789,4.4286730731484134,4.4467160354457302,4.4648325070048704,4.4830227873116657,4.5012871770720899,4.5196259782172303,4.53803949390828,4.556528028541547,4.5750918877534881,4.593731378425761,4.6124468086902972,4.6312384879343957,4.6501067268058369,4.6690518372180199,4.6880741323551165,4.7071739266772514,4.7263515359256969,4.7456072771280944,4.7649414686036966,{"$f":"OF117*(1+OG116*OG7)","v":4.7843544299686274},4.8038464821411662,4.8234179473470533,4.8430691491248163,4.8628004123311195,4.8826120631461327,4.9025044290789248,4.9224778389728767,4.9425326230111182,4.9626691127219855,4.9828876409845035,5.003188542033886,5.0235721514670635,5.0440388062482286,5.0645888447144101,5.0852226065810608,5.105940432947679,5.1267426663034428,5.147629650532874,5.1686017309215231,5.1896592541616764,5.210802568358087,5.2320320230337307,5.2533479691355822,5.2747507590404181,5.2962407465606418,5.317818286950132,5.3394837369101156,5.3612374545950647,5.383079799618617,5.4050111330595199,5.4270318174676015,5.4491422168697623,5.4713426967759933,5.4936336241854189,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,{"$f":"QR117*(1+QS116*QS7)","v":5.5160153675923631},5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631,5.5160153675923631]
[]
[null,null,"NPV of Revenues",null,"Euro",{"$f":"SUMPRODUCT(L119:SQ119/L115:SQ115)","v":113090644.6062296},null,null,null,null,null,{"$f":"L46","v":0},{"$f":"M46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"BY46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"EK46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"GW46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"JI46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"LU46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,{"$f":"OG46","v":562770.02294614422},562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,562770.02294614422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS46","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]
[null,null,"NPV of Generation - Nominal",null,"MWH",{"$f":"SUMPRODUCT(L120:SQ120/L115:SQ115)","v":4376768.731619874},null,null,null,null,null,{"$f":"L30","v":0},{"$f":"M30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"BY30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"EK30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"GW30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"JI30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"LU30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,{"$f":"OG30","v":21780},21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,21780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS30","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]
[null,null,"NPV of Generation - Real",null,"MWH",{"$f":"SUMPRODUCT(L120:SQ120/L117:SQ117)","v":4376768.731619874}]
[]
[null,null,"Nominal LCOE",null,"Euro/kWh",{"$f":"F119/F120","v":25.838844028748564}]
[null,null,"Real LCOE",null,"Euro/kWh",{"$f":"F119/F121","v":25.838844028748564}]
[]
[null,"LCOE from NPV of Costs"]
[null,null,"NPV of O&M",null,"Euro",{"$f":"SUMPRODUCT(L127:SQ127/L115:SQ115)","v":26525871.100726493},null,null,null,null,null,{"$f":"L64","v":0},{"$f":"M64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"BY64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"EK64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"GW64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"JI64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"LU64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"OG64","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NPV (FV) of Cost",null,"Euro",{"$f":"J80","v":118800000}]
[null,null,"Total NPV of Cost",null,"Euro",{"$f":"SUM(F127:F128)","v":145325871.10072649}]
[]
[null,null,"NPV of Generation - Nominal",null,"MWH",{"$f":"F120","v":4376768.731619874}]
[null,null,"NPV of Generation - Real",null,"MWH",{"$f":"F121","v":4376768.731619874}]
[]
[null,null,"Nominal LCOE",null,"Euro/kWh",{"$f":"F129/F131","v":33.203918235574747}]
[null,null,"Real LCOE",null,"Euro/kWh",{"$f":"F129/F132","v":33.203918235574747}]

{"sheet":"Detailed LCOE Calculator","index":3,"n_rows":85,"n_cols":10,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Project 1","Project 2","Project 3","Project 4"]
[null,"Real LCOE",null,null,null,null,{"$f":"G74","v":21.084407453550131},{"$f":"H74","v":21.084407453550131},{"$f":"I74","v":21.084407453550131},{"$f":"J74","v":19.069335373473447}]
[]
[null,null,"Annual Production",null,"Quantity",null,160,160,160,160]
[null,null,"Total Capital Cost",null,"USD",null,50500,50500,50500,50500]
[]
[null,"Carrying Charge Analysis"]
[null,null,"Project Life",null,"Yr",null,30,30,30,30]
[null,null,"Tax Life",null,"Yr",null,5,5,5,5]
[null,null,"Income Tax Rate",null,"%",null,0.3,0.3,0.3,0.3]
[null,null,"Variable Declining Balance Factor (1-St Line)",null,"Factor",null,1,1,1,1]
[null,null,"Debt to Captial",null,"%",null,0.8,0.8,0.8,0.8]
[null,null,"Target Equity IRR",null,"%",null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Cost of Debt",null,"%",null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,"After Cost of Debt",null,"%",null,{"$f":"G15*(1-G11)","v":2.24E-2},{"$f":"H15*(1-H11)","v":2.24E-2},{"$f":"I15*(1-I11)","v":2.24E-2},{"$f":"J15*(1-J11)","v":2.24E-2}]
[null,null,"WACC",null,"%",null,{"$f":"G16*G13+G14*(1-G13)","v":3.2919999999999998E-2},{"$f":"H16*H13+H14*(1-H13)","v":3.2919999999999998E-2},{"$f":"I16*I13+I14*(1-I13)","v":3.2919999999999998E-2},{"$f":"J16*J13+J14*(1-J13)","v":3.2919999999999998E-2}]
[]
[null,null,"Required Project IRR",null,"% p.a.",null,{"$f":"G17","v":3.2919999999999998E-2},{"$f":"H17","v":3.2919999999999998E-2},{"$f":"I17","v":3.2919999999999998E-2},{"$f":"J17","v":3.2919999999999998E-2}]
[]
[null,null,"Inflation",null,"% p.a.",null,0.02,0.02,0.02,0.02]
[null,null,"Degradation",null,"% p.a.",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Tax Shield Value",null,"%",null,{"$f":"tax_dep_shield(G10,G12,G19,G11)","v":0.26382140038754404},{"$f":"tax_dep_shield(H10,H12,H19,H11)","v":0.26382140038754404},{"$f":"tax_dep_shield(I10,I12,I19,I11)","v":0.26382140038754404},{"$f":"tax_dep_shield(J10,J12,J19,J11)","v":0.26382140038754404}]
[]
[null,null,"Levelizing Factor with PMT",null,"%",null,{"$f":"PMT(G19,G9,-1)","v":5.2963687077588924E-2},{"$f":"PMT(H19,H9,-1)","v":5.2963687077588924E-2},{"$f":"PMT(I19,I9,-1)","v":5.2963687077588924E-2},{"$f":"PMT(J19,J9,-1)","v":5.2963687077588924E-2}]
[null,null,"Capital Recovery Pre-Tax",null,"USD/yr",null,{"$f":"G25*G6","v":2674.6661974182407},{"$f":"H25*H6","v":2674.6661974182407},{"$f":"I25*I6","v":2674.6661974182407},{"$f":"J25*J6","v":2674.6661974182407}]
[]
[null,null,"Capital Cost Recovery Base",null,"USD/yr",null,{"$f":"G25*G6","v":2674.6661974182407},{"$f":"H25*H6","v":2674.6661974182407},{"$f":"I25*I6","v":2674.6661974182407},{"$f":"J25*J6","v":2674.6661974182407}]
[null,null,"IRR Adjusted for Degradation",null,"% p.a.",null,{"$f":"(1+G19)/(1-G22)-1","v":3.811055276381925E-2},3.811055276381925E-2,3.811055276381925E-2,3.811055276381925E-2]
[null,null,"Nominal Levelizing Factor with Degradation",null,"% p.a.",null,{"$f":"PMT(G29,G9,-1)","v":5.6510776270983928E-2},{"$f":"PMT(H29,H9,-1)","v":5.6510776270983928E-2},{"$f":"PMT(I29,I9,-1)","v":5.6510776270983928E-2},{"$f":"PMT(J29,J9,-1)","v":5.6510776270983928E-2}]
[null,null,"PMT Factor Adjusted for Paying Taxes",null,"% p.a.",null,{"$f":"G30/(1-G11)","v":8.0729680387119904E-2},{"$f":"H30/(1-H11)","v":8.0729680387119904E-2},{"$f":"I30/(1-I11)","v":8.0729680387119904E-2},{"$f":"J30/(1-J11)","v":8.0729680387119904E-2}]
[null,null,"PMT Factor Adjust for Tax Depreciation Shield",null,"% p.a.",null,{"$f":"G31*(1-G23)","v":5.9431463054551076E-2},{"$f":"H31*(1-H23)","v":5.9431463054551076E-2},{"$f":"I31*(1-I23)","v":5.9431463054551076E-2},{"$f":"J31*(1-J23)","v":5.9431463054551076E-2}]
[]
[null,null,"Construction Timing",null,"Year",null,1,1,1,1]
[null,null,"Construction Factor",null,"Factor",null,{"$f":"FV(G19,G34,-1/G34)","v":1.000000000000002},1.000000000000002,1.000000000000002,1.000000000000002]
[null,null,"Capital Cost Recovery with Degradation",null,"USD/yr",null,{"$f":"G32*G6*G35","v":3001.2888842548355},{"$f":"H32*H6*H35","v":3001.2888842548355},{"$f":"I32*I6*I35","v":3001.2888842548355},{"$f":"J32*J6*J35","v":3001.2888842548355}]
[]
[null,null,"Real IRR",null,"% p.a.",null,{"$f":"(1+G19)/(1+G21)-1","v":1.2666666666666604E-2},1.2666666666666604E-2,1.2666666666666604E-2,1.2666666666666604E-2]
[null,null,"Levelizing Factor with Real IRR",null,"% p.a.",null,{"$f":"(1+G38)/(1-G22)-1","v":1.7755443886097177E-2},1.7755443886097177E-2,1.7755443886097177E-2,1.7755443886097177E-2]
[null,null,"Real IRR Adjusted for Degradation",null,"% p.a.",null,{"$f":"(1+G38)/(1-G22)-1","v":1.7755443886097177E-2},1.7755443886097177E-2,1.7755443886097177E-2,1.7755443886097177E-2]
[null,null,"Levelizing Factor with Real IRR and Degradation",null,"% p.a.",null,{"$f":"PMT(G40,G9,-1)","v":4.3283729825073898E-2},{"$f":"PMT(H40,H9,-1)","v":4.3283729825073898E-2},{"$f":"PMT(I40,I9,-1)","v":4.3283729825073898E-2},{"$f":"PMT(J40,J9,-1)","v":4.3283729825073898E-2}]
[]
[null,null,"Adj for Tax on Inc (Divide by (1-t))",null,"%",null,{"$f":"G41/(1-G11)","v":6.1833899750105573E-2},{"$f":"H41/(1-H11)","v":6.1833899750105573E-2},{"$f":"I41/(1-I11)","v":6.1833899750105573E-2},{"$f":"J41/(1-J11)","v":6.1833899750105573E-2}]
[null,null,"Adj for Tax Shield",null,"%",null,{"$f":"G43*(1-G23)","v":4.5520793726609707E-2},4.5520793726609707E-2,4.5520793726609707E-2,4.5520793726609707E-2]
[]
[null,null,"Construction Real",null,"Factor",null,1,1,1,1]
[null,null,"Final Real Capital Cost Recovery with Degradation",null,"USD/yr",null,{"$f":"G44*G6","v":2298.8000831937902},{"$f":"H44*H6","v":2298.8000831937902},{"$f":"I44*I6","v":2298.8000831937902},{"$f":"J44*J6","v":2298.8000831937902}]
[]
[]
[null,null,"Total Operating Costs",null,"USD/yr",null,1000,1000,1000,700]
[]
[null,null,"Inflation Factor for Nominal Cost",null,"Factor",null,{"$f":"PV(G38,G9,-1)/PV(G19,G9,-1)","v":1.3150517606412262},{"$f":"PV(H38,H9,-1)/PV(H19,H9,-1)","v":1.3150517606412262},{"$f":"PV(I38,I9,-1)/PV(I19,I9,-1)","v":1.3150517606412262},{"$f":"PV(J38,J9,-1)/PV(J19,J9,-1)","v":1.3150517606412262}]
[null,null,"Degradation Factor for Nominal Cost",null,"Factor",null,{"$f":"PV(G38,G9,-1)/PV(G29,G9,-1)","v":1.4031235348379942},{"$f":"PV(H38,H9,-1)/PV(H29,H9,-1)","v":1.4031235348379942},{"$f":"PV(I38,I9,-1)/PV(I29,I9,-1)","v":1.4031235348379942},{"$f":"PV(J38,J9,-1)/PV(J29,J9,-1)","v":1.4031235348379942}]
[null,null,"Adjusted Nominal Cost for LCOE Calc",null,"USD/yr",null,{"$f":"G53*G50","v":1403.1235348379942},{"$f":"H53*H50","v":1403.1235348379942},{"$f":"I53*I50","v":1403.1235348379942},{"$f":"J53*J50","v":982.18647438659593}]
[]
[null,null,"Degradation Factor for Real Cost",null,"Factor",null,{"$f":"PV(G38,G9,-1)/PV(G40,G9,-1)","v":1.0747051093742304},{"$f":"PV(H38,H9,-1)/PV(H40,H9,-1)","v":1.0747051093742304},{"$f":"PV(I38,I9,-1)/PV(I40,I9,-1)","v":1.0747051093742304},{"$f":"PV(J38,J9,-1)/PV(J40,J9,-1)","v":1.0747051093742304}]
[null,null,"Adjusted Real Cost of LOCE",null,"USD/yr",null,{"$f":"G50*G56","v":1074.7051093742305},{"$f":"H50*H56","v":1074.7051093742305},{"$f":"I50*I56","v":1074.7051093742305},{"$f":"J50*J56","v":752.29357656196123}]
[]
[null,"LCOE Calculation"]
[null,null,"Nominal Capital Recovery",null,"USD/yr",null,{"$f":"G36","v":3001.2888842548355},{"$f":"H36","v":3001.2888842548355},{"$f":"I36","v":3001.2888842548355},{"$f":"J36","v":3001.2888842548355}]
[null,null,"Nomina O&M Cost",null,"USD/yr",null,{"$f":"G54","v":1403.1235348379942},{"$f":"H54","v":1403.1235348379942},{"$f":"I54","v":1403.1235348379942},{"$f":"J54","v":982.18647438659593}]
[null,null,"Total Nominal Cost",null,"USD/yr",null,{"$f":"SUM(G60:G61)","v":4404.4124190928296},{"$f":"SUM(H60:H61)","v":4404.4124190928296},{"$f":"SUM(I60:I61)","v":4404.4124190928296},{"$f":"SUM(J60:J61)","v":3983.4753586414313}]
[]
[null,null,"Total Production",null,"kWh",null,{"$f":"G5","v":160},{"$f":"H5","v":160},160,160]
[null,null,"LCOE - Nominal",null,"USD/kWh",null,{"$f":"IFERROR(G62/G64,FALSE)","v":27.527577619330184},{"$f":"IFERROR(H62/H64,FALSE)","v":27.527577619330184},{"$f":"IFERROR(I62/I64,FALSE)","v":27.527577619330184},{"$f":"IFERROR(J62/J64,FALSE)","v":24.896720991508946}]
[null,null,"LCOE - Nominal",null,"USD/MWh",null,{"$f":"G65*1000","v":27527.577619330183},{"$f":"H65*1000","v":27527.577619330183},{"$f":"I65*1000","v":27527.577619330183},{"$f":"J65*1000","v":24896.720991508948}]
[]
[null,null,"Capital Recovery - Real",null,"USD/yr",null,{"$f":"G47","v":2298.8000831937902},{"$f":"H47","v":2298.8000831937902},{"$f":"I47","v":2298.8000831937902},{"$f":"J47","v":2298.8000831937902}]
[null,null,"O&M Cost",null,"USD/yr",null,{"$f":"G57","v":1074.7051093742305},{"$f":"H57","v":1074.7051093742305},{"$f":"I57","v":1074.7051093742305},{"$f":"J57","v":752.29357656196123}]
[null,null,"Total Cost",null,"USD/yr",null,{"$f":"SUM(G68:G69)","v":3373.5051925680209},{"$f":"SUM(H68:H69)","v":3373.5051925680209},{"$f":"SUM(I68:I69)","v":3373.5051925680209},{"$f":"SUM(J68:J69)","v":3051.0936597557516}]
[]
[null,null,"Total Production",null,"kWh",null,{"$f":"G64","v":160},{"$f":"H64","v":160},{"$f":"I64","v":160},{"$f":"J64","v":160}]
[null,null,"LCOE - Real",null,"USD/kWh",null,{"$f":"IFERROR(G70/G72,FALSE)","v":21.084407453550131},{"$f":"IFERROR(H70/H72,FALSE)","v":21.084407453550131},{"$f":"IFERROR(I70/I72,FALSE)","v":21.084407453550131},{"$f":"IFERROR(J70/J72,FALSE)","v":19.069335373473447}]
[null,null,"LCOE - Real",null,"USD/MWh",null,{"$f":"G73","v":21.084407453550131},{"$f":"H73","v":21.084407453550131},21.084407453550131,19.069335373473447]
[]
[null,null,"LCOE-Real",null,"USD/kW-year"]
[]
[null,"Financing Assumptions"]
[null,null,"Max Debt to Capital",null,null,null,0.85,0.85,0.85,0.85]
[null,null,"Interest Rate",null,null,null,0.03,0.03,0.03,0.03]
[null,null,"Debt Tenor",null,null,null,20,20,20,20]
[null,null,"P50 DSCR",null,null,null,1.2,1.2,1.2,1.2]
[null,null,"P99 DSCR",null,null,null,1,1,1,1]
[]
[null,null,"Target Equity IRR",null,null,null,0.08,0.08,0.08,0.08]

{"sheet":"Wind Components","index":4,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Wind Farm 1"]
[null,null,"Production",null,"Vestas","Gamesa","GE","Siemens"]
[null,null,null,"Wind Farm Rated Power MW",28.8,32,25.6,29.9]
[null,null,null,"Gross Energy Output GWh/annum",140.30000000000001,138.19999999999999,136.9,136.69999999999999]
[null,null,null,"Wake effect",0.94700000000000006,0.94500000000000006,0.95200000000000007,0.95900000000000007]
[null,null,null,"Availability",0.96299999999999997,0.96299999999999997,0.96299999999999997,0.96299999999999997]
[null,null,null,"Electrical efficiency",0.9840000000000001,0.9840000000000001,0.9840000000000001,0.9840000000000001]
[null,null,null,"Turbine performance",1,1,1,1]
[null,null,null,"Environmental",0.995,0.995,0.995,0.995]
[null,null,null,"Curtailment",1,1,1,1]
[null,null,null,"Net Energy Output GWh/annum"]
[null,null,null,"Equivalent hours hours"]
[]
[null,null,null,"Given Production",125.3,123.2,122.9,123.5]
[null,null,null,"Given Equivalent Hours",4350,3849,4800,4132]
[null,null,null,"Performance Ratio",{"$f":"E13/E6","v":0},{"$f":"F13/F6","v":0},0,0]
[]
[]
[null,null," Wind Farm Rated Power1  MW                            ",null,94]
[null,null," Gross Capacity Factor",null,0.50545871136547882]
[null,null," Gross Energy Output  GWh/annum                             ",null,{"$f":"E21*E22*8760/1000","v":416.21492128678989}]
[null,null," Wake effect                                ",null,0.94799999999999995]
[null,null," Availability                                 ",null,0.95299999999999996]
[null,null," Electrical efficiency                                ",null,0.97700000000000009]
[null,null," Turbine performance                                ",null,0.95299999999999996]
[null,null," Environmental                                 ",null,0.97599999999999998]
[null,null," Curtailment                                 ",null,0.995]
[null,null," Net Energy Output  GWh/annum                             ",null,{"$f":"PRODUCT(E23:E29)","v":340.00025779946895}]
[null,null," Net Capacity Factor",null,{"$f":"E30/8760*1000/E21","v":0.41290228529032957}]
[null,null,null,null,{"$f":"E30/E23","v":0.81688627776319978}]

{"sheet":"Solar Yield Uncertainty","index":5,"n_rows":51,"n_cols":36,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI5/AH10","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data from PV Syst"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variability",55.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P50",848.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P90",777.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P75",811]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Normal",{"$f":"_xlfn.NORM.DIST(AH12,AH10,AH9,1)","v":0.25037147331884424},null,{"$f":"_xlfn.FORMULATEXT(AH14)","v":"=NORM.DIST(AH12,AH10,AH9,1)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norminv Example",0.01]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Dev","MSE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Deviation",0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Parameters",0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverter",5.1000000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soiling",1.2E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Degradation",5.5E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH20:AH25)","v":0.11210000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Dev"]
[]
[null,"Global horizontal irradiation"]
[null,null,null,"Month"]
[null,null,null,null,null,"January","February","March","April","May","June","July","August","September","October","November","December","TOTAL"]
[null,null,null,"2005",null,106.49,118.99,173.35,191.38,243.89,245.94,249.63,231.61,195.27,155.71,115.19,94.51,{"$f":"SUM(F33:Q33)","v":2121.9600000000005}]
[null,null,null,"2006",null,99.63,108.57,166.88,192.61,236.29,249.64,246.24,228.95,195.89,153.16,110.66,95.35,2083.87]
[null,null,null,"2007",null,104.83,104.56,172.59,193.66,225.59,246.64,249.12,230.18,187.9,162.22999999999999,113.23,100.05,2090.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variance",6.5000000000000002E-2]
[null,null,null,"2008",null,99.56,119.05,175.68,211.72,236.17,250.13,247.17,229.04,190.27,148.44999999999999,116.2,94.69,2118.13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P50",{"$f":"AH10","v":848.1}]
[null,null,null,"2009",null,110.16,121.17,171.4,198.72,226.26,250.4,249.05,233.05,189.05,152.53,118.02,96,2115.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Variance"]
[null,null,null,"2010",null,109.13,118.34,180.56,206.31,239.33,242.93,246,227.28,194.13,155.58000000000001,124.34,97.01,2140.9399999999996]
[null,null,null,"2011",null,103.06,116.49,170.59,184.8,224,246.92,253.78,231.6,193.1,153.80000000000001,106.87,100.94,2085.9499999999998]
[null,null,null,"2012",null,96.24,111.38,168.74,211.67,236.55,248.55,248.71,233.75,193.81,154.63,105.92,100.13,2110.08]
[null,null,null,"2013",null,108.78,122.29,183.72,198.9,235.94,243.19,250.44,233.27,192.82,164.3,105.75,96.6,2136]
[null,null,null,"2014",null,110.24,117.28,170.2,204.21,226.96,244.25,248.19,230.1,185.74,153,109.55,98.91,2098.6299999999997]
[null,null,null,"2015",null,105.91,106.63,164.25,202.78,236.34,236.01,252.16,232.59,190.97,148.22999999999999,107.44,97.64,2080.9500000000003]
[null,null,null,"2016",null,95.96,128.35,165.96,205.51,234.92,240.08,249.05,229.89,188.81,155.97999999999999,104.81,76.349999999999994,2075.6699999999996]
[]
[null,null,null,"Average"]
[null,null,null,"Standard Deviation"]
[null,null,null,"Coefficient of Variation"]
[]
[null,null,null,"P99",0.01]
[null,null,null,"% of P50"]

{"sheet":"Wind Clips","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Wind Standard Deviation","index":7,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"From the Wind Study"]
[null,null,"Energy Estimation"]
[]
[null,null,null,null,"1 yr","10  yr","20 yr"]
[null,null,null,99,null,281.5,283.2]
[null,null,null,95,280.8,298.7,299.89999999999998]
[null,null,null,90,293.89999999999998,307.89999999999998,308.89999999999998]
[null,null,null,75,315.89999999999998,323.3,323.8]
[null,null,null,50,340.3,340.3,340.3]
[]
[]
[null,null,null,"P99 vs P50",{"$f":"E6/E10","v":0},{"$f":"F6/F10","v":0.8272112841610344},{"$f":"G6/G10","v":0.83220687628563028}]
[null,null,null,"% Difference",{"$f":"1-E13","v":1},{"$f":"1-F13","v":0.1727887158389656},{"$f":"1-G13","v":0.16779312371436972},null,null,"% of P50"]
[]
[null,null,null,"Std Dev 1 year",36.200000000000003,"GWh/annum",null,null,null,{"$f":"E16/$E$10","v":0.10637672641786659}]
[null,null,null,"Std Dev 10 year",25.3,"GWh/annum",null,null,null,{"$f":"E17/$E$10","v":7.4346165148398466E-2}]
[null,null,null,"Std Dev 20 year",24.6,"GWh/annum",null,null,null,{"$f":"E18/$E$10","v":7.2289156626506021E-2}]
[]
[null,null,null,"Verification of P99",0.01,null,null,null,{"$f":"_xlfn.FORMULATEXT(F20)","v":{"$error":"#N/A"}}]
[]
[null,"Details of Uncertainty"]
[]
[]
[null,null,null,"Energy uncertainty"]
[null,null,null,null,null,"%","[GWh/a]",null,"One Year","10 Year","20 Year"]
[null,null,null,"Anemometer accuracy",null,3.1,10.6]
[null,null,null,"Variability of the year period",null,1.9,6.5]
[null,null,null,"Synthesis from Mast at m",null,0.9,3]
[null,null,null,"Correlation to long term reference stations",null,0.7,2.4]
[null,null,null,"Extrapolation to m",null,1.3,4.3]
[]
[null,null,null,"Substation metering",null,0.3,1]
[null,null,null,"Wake and topographic calculation",null,5.5,18.7]
[null,null,null,"Wind rose representative of long term",null,0.4,1.3]
[null,null,null,"Energy loss factor assumptions",null,1.5,5.0999999999999996]
[null,null,null,"Future energy variability year 1",null,8,27.3]
[null,null,null,"Future energy variability year 10",null,2.5,8.6]
[null,null,null,"Future energy variability year 20",null,1.8,6.1]
[]
[null,null,null,"Sum of Squares"]
[null,null,null,"Square Root",null,"[GWh/a]"]
[]
[]
[null,null,null,"Overall energy uncertainty year",null,10.6,36.200000000000003]
[null,null,null,"Overall energy uncertainty year",null,7.4,25.3]
[null,null,null,"Overall energy uncertainty year",null,7.2,24.6]
[]
[]
[null,null,null,"Overall historical wind speed",null,4,13.7]