{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["InputC - Operations","InputC-Financing","InputS","Operation Monthly","Annual Operating","Monthly Debt Schedule","Project Finance Semi-Annual"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":49,"comments":7,"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":36,"n_cols":19,"rows_kept":36,"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,{"$f":"'InputC-Financing'!K3","v":"Base Case"},{"$f":"'InputC-Financing'!L3","v":"P90 Debt Size Case"},{"$f":"'InputC-Financing'!M3","v":"P99 Debt Size Case"},{"$f":"'InputC-Financing'!N3","v":"Maximum Debt to Capital Case"},{"$f":"'InputC-Financing'!O3","v":"Stress Case for Credit"},{"$f":"'InputC-Financing'!P3","v":"P90 and No Inflation"},{"$f":"'InputC-Financing'!Q3","v":"Higher EPC"},{"$f":"'InputC-Financing'!R3","v":"Lower PPA"},{"$f":"'InputC-Financing'!S3","v":"Shareholder Loan"}]
[null,null,null,null,"Applied (Fixed)","From Index",null,null,null,null,1,2,3,4,5,6,7,8,9]
[]
[null,"Model Timeline"]
[null,null,null,"Financial Close Date","2023-01-01",{"$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",11,{"$f":"INDEX(K8:S8,case_active)","v":11},"Month",null,null,null,11,{"$f":"K8","v":11},11,11,11,11,14,14,14]
[null,null,null,"Commerical Operation Date","2023-12-01",{"$f":"INDEX(K9:S9,case_active)","v":"2023-12-01"},"Date",null,null,null,{"$f":"EDATE(K7,K8)","v":"2023-12-01"},{"$f":"EDATE(L7,L8)","v":"2023-12-01"},"2023-12-01","2023-12-01","2023-12-01","2023-12-01","2024-03-01","2024-03-01","2024-03-01"]
[null,null,null,"Operating Life",35,{"$f":"INDEX(K10:S10,case_active)","v":35},"Years",null,null,null,35,35,35,30,35,35,35,35,35]
[null,null,null,"Period After Operating Life","2058-12-01",{"$f":"INDEX(K11:S11,case_active)","v":"2058-12-01"},"Date",null,null,null,{"$f":"EDATE(K9,K10*Months)","v":"2058-12-01"},"2058-12-01","2058-12-01","2053-12-01","2058-12-01","2058-12-01","2059-03-01","2059-03-01","2059-03-01"]
[]
[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,"Simple Data for Illustration"]
[null,null,null,"Annual Generation =EBITDA - P50",100,{"$f":"INDEX(K17:S17,case_active)","v":100},"Euro",null,null,null,100,100,100,100,100,100,100,100,100]
[]
[null,null,null,"Standard Deviation in Resoruce",0.1,{"$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",0.5,{"$f":"INDEX(K20:S20,case_active)","v":0.5},"%",null,null,null,0.5,0.1,0.01,0.1,0.05,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Annual EBITDA Applied",{"$f":"_xlfn.NORM.INV(E20,E17,applied_stdev*E17)","v":100},{"$f":"INDEX(K22:S22,case_active)","v":0},"Euro"]
[]
[null,null,null,"Seasonality Code to InputS",1,{"$f":"INDEX(K24:S24,case_active)","v":1},"Code",{"$f":"InputS!D35","v":"Base Degradation"},null,null,1,1,1,3,2,1,1,1,1]
[null,null,null,"Degradation Code to InputS",{"$f":"INDEX(InputS!D31:D33,'InputC - Operations'!F25)","v":"Base Degradation"},{"$f":"INDEX(K25:S25,case_active)","v":1},"Code",{"$f":"InputS!D36","v":0},null,null,1,1,1,3,2,1,1,1,1]
[]
[null,null,null,"PPA Inflation Rate Code to InputS",{"$f":"INDEX(InputS!D44:D46,'InputC - Operations'!F27)","v":"Low Inflation"},{"$f":"INDEX(K27:S27,case_active)","v":3},"% p.a.","On costs and Revenues",null,null,3,3,3,3,3,3,3,3,3]
[]
[null,null,null,"Total EPC Cost",1800,{"$f":"INDEX(K29:S29,case_active)","v":1800},"Euro",null,null,null,1800,1800,1800,1800,1800,1800,1800,1800,1800]
[null,null,null,"S-curve Code to InputS",1,{"$f":"INDEX(K30:S30,case_active)","v":1},"Code","Detailed in Input-S",null,null,1,1,3,3,1,1,1,1,1]
[null,null,null,null,"to applied","from Index"]
[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":"InputC-Financing","index":1,"n_rows":20,"n_cols":19,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,"Project IRR"]
[null,null,null,null,"Equity IRR"]
[null,"Active Scenario",null,null,{"$f":"case_active","v":1},null,null,null,null,null,"Base Case","P90 Debt Size Case","P99 Debt Size Case","Maximum Debt to Capital Case","Stress Case for Credit","P90 and No Inflation","Higher EPC","Lower PPA","Shareholder Loan"]
[null,null,null,null,"Applied","Index",null,null,null,null,1,2,3,4,5,6,7,8,9]
[null,"Dates"]
[null,null,"Financial Close",null,"2023-01-01",{"$f":"INDEX(K6:S6,$E$3)","v":"2023-12-01"},"Date",null,null,null,{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$E$9","v":"2023-12-01"}]
[null,null,"Commercial Operation",null,"2023-12-01",{"$f":"INDEX(K7:S7,$E$3)","v":"2023-12-01"},"Date",null,null,null,{"$f":"'InputC - Operations'!K9","v":"2023-12-01"},{"$f":"'InputC - Operations'!L9","v":"2023-12-01"},{"$f":"'InputC - Operations'!M9","v":"2023-12-01"},{"$f":"'InputC - Operations'!N9","v":"2023-12-01"},{"$f":"'InputC - Operations'!O9","v":"2023-12-01"},{"$f":"'InputC - Operations'!P9","v":"2023-12-01"},{"$f":"'InputC - Operations'!Q9","v":"2024-03-01"},{"$f":"'InputC - Operations'!R9","v":"2024-03-01"},{"$f":"'InputC - Operations'!S9","v":"2024-03-01"}]
[]
[null,"Funding"]
[null,null,"First Repayment Month (Use 5 and not 6 Months)",null,5,{"$f":"INDEX(K10:S10,$E$3)","v":5},"Month",null,null,null,{"$f":"MONTH(EDATE(K6,5))","v":5},{"$f":"MONTH(EDATE(L6,5))","v":5},5,5,5,5,5,5,5]
[null,null,"Second Repayment Month (Use 11 and not 12 Months)",null,11,{"$f":"INDEX(K11:S11,$E$3)","v":11},"Month",null,null,null,{"$f":"MONTH(EDATE(K6,11))","v":11},{"$f":"MONTH(EDATE(L6,11))","v":11},11,11,11,11,11,11,11]
[]
[null,null,"Senior Debt"]
[null,null,null,"Maximum Debt to Capital",0.8,{"$f":"INDEX(K14:S14,$E$3)","v":0.8},"%","Tested through DSCR",null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,null,"Debt Tenor",25,{"$f":"INDEX(K16:S16,$E$3)","v":25},"Years",null,null,null,25,25,25,25,25,25,25,25,25]
[null,null,null,"End of Debt Repayment","2048-12-01",{"$f":"INDEX(K17:S17,$E$3)","v":"2048-12-01"},null,null,null,null,{"$f":"EDATE(K7,K16*Months)","v":"2048-12-01"},"2048-12-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2049-03-01","2049-03-01","2049-03-01"]
[null,null,null,"Interest and Principal Repayments Timing",6,{"$f":"INDEX(K18:S18,$E$3)","v":6},"Months","Every 6 Months",null,null,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,"Interest Rate",4.2999999999999997E-2,{"$f":"INDEX(K20:S20,$E$3)","v":4.2999999999999997E-2},"% p.a.","Annual Rate",null,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2]

{"sheet":"InputS","index":2,"n_rows":48,"n_cols":35,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))- SEARCH(\"]\",CELL(\"filename\",A1)))","v":"InputS"}]
[]
[null,null,"EPC - S-Curve"]
[]
[null,"Construction Operation "]
[null,null,null,"Construction Period",null,null,"Month",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Construction Year",null,null,"Year",null,null,null,null,{"$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":11},null,null,null,{"$f":"L6<=$H$8","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"S-Curve - Scenario Number",null,null,null,"Code",{"$f":"'InputC - Operations'!E30","v":1}]
[]
[null,null,null,"S-Curve - Base Case",null,1,"%",{"$f":"SUM(L12:BI12)","v":1},null,null,null,0.25,0.1,0,0.15,0.2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"S-Curve - Flat Case",null,2,"%",{"$f":"SUM(L13:BI13)","v":1.0000000000000002},null,null,null,{"$f":"1/$H$8*L8","v":9.0909090909090912E-2},9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"S-Curve - Front Loaded Case",null,3,"%",{"$f":"SUM(L14:BI14)","v":0.99999999999999989},null,null,null,0.4,0.3,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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$10)","v":0.25},{"$f":"INDEX(M12:M15,$H$10)","v":0.1},{"$f":"INDEX(N12:N15,$H$10)","v":0},{"$f":"INDEX(O12:O15,$H$10)","v":0.15},{"$f":"INDEX(P12:P15,$H$10)","v":0.2},{"$f":"INDEX(Q12:Q15,$H$10)","v":0.3},{"$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$10)","v":0}]
[]
[null,null,"Solar Seasonality"]
[null,null,null,"Month Name",null,null,null,null,null,null,1,"Jan","Feb","March","April","May","June","July","August","Sept","October","Nov","Dec"]
[null,null,null,"Month Number",null,null,"Counter",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Resource Availability 1",null,null,"%",{"$f":"SUM(L21:W21)","v":0.99999999999999978},null,null,null,6.6666666666666666E-2,6.6666666666666666E-2,0.08,8.5000000000000006E-2,0.09,0.12,0.12,0.09,0.08,7.0000000000000007E-2,6.5000000000000002E-2,6.6666666666666666E-2]
[null,null,null,"Resource Availability 2",null,null,null,{"$f":"SUM(L22:W22)","v":0.99999999999999989},null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.09,0.09,0.1,0.1,0.1,0.09,7.0000000000000007E-2,7.0000000000000007E-2,0.08]
[null,null,null,"Resource Availability 3",null,null,null,{"$f":"SUM(L23:W23)","v":0.99000000000000021},null,null,null,0.04,0.05,0.05,0.09,0.09,0.15,0.15,0.15,0.06,0.06,0.06,0.04]
[]
[]
[]
[null,null,"Degradation Rate",null,null,null,"Code",{"$f":"'InputC - Operations'!E24","v":1}]
[]
[null,null,null,"Age - Annual",null,null,"Year",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"Base Degradation",null,1,"%",null,null,null,null,7.4999999999999997E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,"High Degradation",null,2,"%",null,null,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[null,null,null,"Low Degredation",null,3,"%",null,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[]
[null,null,null,{"$f":"INDEX(D31:D33,$H$27)","v":"Base Degradation"},null,null,"%",null,null,null,null,{"$f":"INDEX(L31:L33,$H$27)","v":7.4999999999999997E-3},{"$f":"INDEX(M31:M33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(N31:N33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(O31:O33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(P31:P33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(Q31:Q33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(R31:R33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(S31:S33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(T31:T33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(U31:U33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(V31:V33,$H$27)","v":5.0000000000000001E-3},{"$f":"INDEX(W31:W33,$H$27)","v":5.0000000000000001E-3}]
[]
[]
[]
[]
[null,"Macro Economic"]
[null,null,"General Inflation Rate",null,null,null,"Code",{"$f":"'InputC - Operations'!F27","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,1.4999999999999999E-2,0.04,3.5000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"High Inflation",null,2,"%",null,null,null,null,1.4999999999999999E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Low Inflation",null,3,"%",null,null,null,null,1.4999999999999999E-2,0.04,0.02,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D44:D46,$H$41)","v":"Low Inflation"},null,null,"%",null,null,null,null,{"$f":"INDEX(L44:L46,$H$41)","v":1.4999999999999999E-2},{"$f":"INDEX(M44:M46,$H$41)","v":0.04},{"$f":"INDEX(N44:N46,$H$41)","v":0.02},{"$f":"INDEX(O44:O46,$H$41)","v":0.02},{"$f":"INDEX(P44:P46,$H$41)","v":1.4999999999999999E-2},{"$f":"INDEX(Q44:Q46,$H$41)","v":1.4999999999999999E-2},{"$f":"INDEX(R44:R46,$H$41)","v":1.4999999999999999E-2},{"$f":"INDEX(S44:S46,$H$41)","v":1.4999999999999999E-2},{"$f":"INDEX(T44:T46,$H$41)","v":1.4999999999999999E-2}]

{"sheet":"Operation Monthly","index":3,"n_rows":44,"n_cols":811,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Constant","Constant","Unit","Check",null,"Sum/Total"]
[null,null,null,"Period Number (800)",null,null,"Number",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800]
[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","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01",{"$f":"TD5+1","v":"2065-10-01"},"2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01",{"$f":"VP5+1","v":"2071-02-01"},"2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01","2073-02-01","2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01",{"$f":"YB5+1","v":"2076-06-01"},"2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01","2078-06-01","2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01",{"$f":"AAN5+1","v":"2081-10-01"},"2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01","2083-10-01","2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01","2087-01-01",{"$f":"ACZ5+1","v":"2087-02-01"},"2087-03-01","2087-04-01","2087-05-01","2087-06-01","2087-07-01","2087-08-01","2087-09-01","2087-10-01","2087-11-01","2087-12-01","2088-01-01","2088-02-01","2088-03-01","2088-04-01","2088-05-01","2088-06-01","2088-07-01","2088-08-01","2088-09-01","2088-10-01","2088-11-01","2088-12-01","2089-01-01","2089-02-01","2089-03-01","2089-04-01","2089-05-01","2089-06-01","2089-07-01","2089-08-01"]
[null,null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"'InputC - Operations'!E7-1","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",{"$f":"EDATE(QS4,1)-1","v":"2060-06-30"},"2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30",{"$f":"EDATE(TE4,1)-1","v":"2065-10-31"},"2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31",{"$f":"EDATE(VQ4,1)-1","v":"2071-02-28"},"2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31","2073-02-28","2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31",{"$f":"EDATE(YC4,1)-1","v":"2076-06-30"},"2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31","2078-06-30","2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30",{"$f":"EDATE(AAO4,1)-1","v":"2081-10-31"},"2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30","2083-10-31","2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31","2087-01-31",{"$f":"EDATE(ADA4,1)-1","v":"2087-02-28"},"2087-03-31","2087-04-30","2087-05-31","2087-06-30","2087-07-31","2087-08-31","2087-09-30","2087-10-31","2087-11-30","2087-12-31","2088-01-31","2088-02-29","2088-03-31","2088-04-30","2088-05-31","2088-06-30","2088-07-31","2088-08-31","2088-09-30","2088-10-31","2088-11-30","2088-12-31","2089-01-31","2089-02-28","2089-03-31","2089-04-30","2089-05-31","2089-06-30","2089-07-31","2089-08-31"]
[null,null,null,"Pre-COD Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-12-01"},null,"Flag",null,null,null,null,{"$f":"(L4<$E$6)*1","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TD4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VP4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YB4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAN4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACZ4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operations Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$F$11","v":"2058-12-01"},"Flag",null,null,null,null,{"$f":"(AND(L4>=$E$7,L$4<$F$7))*1","v":0},{"$f":"(AND(M4>=$E$7,M$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BY4>=$E$7,BY$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(EK4>=$E$7,EK$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(GW4>=$E$7,GW$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(JI4>=$E$7,JI$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(LU4>=$E$7,LU$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(OG4>=$E$7,OG$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS4>=$E$7,QS$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TE4>=$E$7,TE$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VQ4>=$E$7,VQ$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YC4>=$E$7,YC$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAO4>=$E$7,AAO$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ADA4>=$E$7,ADA$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$f":"YEAR(L5)","v":2023},{"$f":"YEAR(M5)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"YEAR(BY5)","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,{"$f":"YEAR(EK5)","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"YEAR(GW5)","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,{"$f":"YEAR(JI5)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LU5)","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,{"$f":"YEAR(OG5)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":"YEAR(QS5)","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,{"$f":"YEAR(TE5)","v":2065},2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,{"$f":"YEAR(VQ5)","v":2071},2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,{"$f":"YEAR(YC5)","v":2076},2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,{"$f":"YEAR(AAO5)","v":2081},2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2087,{"$f":"YEAR(ADA5)","v":2087},2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2089,2089,2089,2089,2089,2089,2089,2089]
[]
[null,"Monthly and Semi-Annual Date for Financing"]
[null,null,null,"Month Number",null,null,null,null,null,{"$f":"_xlfn.FORMULATEXT(L11)","v":"=MONTH(L4)"},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},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TD4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VP4)","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,{"$f":"MONTH(YB4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAN4)","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,{"$f":"MONTH(ACZ4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[null,null,null,"Flag for Semi Annual Period Post COD",{"$f":"'InputC-Financing'!E10","v":5},{"$f":"'InputC-Financing'!E11","v":11},"Flag",null,null,{"$f":"_xlfn.FORMULATEXT(L12)","v":"=(OR(L11=$E$12,L11=$F$12))*L7"},null,{"$f":"(OR(L11=$E$12,L11=$F$12))*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(OR(BX11=$E$12,BX11=$F$12))*BX7","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(OR(EJ11=$E$12,EJ11=$F$12))*EJ7","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(OR(GV11=$E$12,GV11=$F$12))*GV7","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(OR(JH11=$E$12,JH11=$F$12))*JH7","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(OR(LT11=$E$12,LT11=$F$12))*LT7","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(OR(OF11=$E$12,OF11=$F$12))*OF7","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(QR11=$E$12,QR11=$F$12))*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(TD11=$E$12,TD11=$F$12))*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(VP11=$E$12,VP11=$F$12))*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(YB11=$E$12,YB11=$F$12))*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(AAN11=$E$12,AAN11=$F$12))*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(ACZ11=$E$12,ACZ11=$F$12))*ACZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"COD Flag",{"$f":"E7","v":"2023-12-01"},null,"Flag",null,null,"=(L4=$E$13)*1",null,{"$f":"(L4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TD4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VP4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YB4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAN4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACZ4=$E$13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Key Flag - IF pre cod -1,  COD, Last Monthly Flag",null,null,null,null,null,"=IF(K6,L13,K12)",null,{"$f":"IF(K6,L13,K12)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(BW6,BX13,BW12)","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"IF(EI6,EJ13,EI12)","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"IF(GU6,GV13,GU12)","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(JG6,JH13,JG12)","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"IF(LS6,LT13,LS12)","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"IF(OE6,OF13,OE12)","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QQ6,QR13,QQ12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TC6,TD13,TC12)","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,{"$f":"IF(VO6,VP13,VO12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YA6,YB13,YA12)","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,{"$f":"IF(AAM6,AAN13,AAM12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ACY6,ACZ13,ACY12)","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]
[null,null,null,"Starting Date (Day b/4 COD)",{"$f":"EDATE(E6,0)-1","v":"2023-11-30"},null,null,null,null,"=K17",null,{"$f":"K17","v":"2023-11-30"},{"$f":"L17","v":"2023-11-30"},"2023-11-30","2023-11-30","2023-11-30","2023-11-30","2023-11-30","2023-11-30","2023-11-30","2023-11-30","2023-11-30","2023-11-30","2024-05-31","2024-05-31","2024-05-31","2024-05-31","2024-05-31","2024-05-31","2024-11-30","2024-11-30","2024-11-30","2024-11-30","2024-11-30","2024-11-30","2025-05-31","2025-05-31","2025-05-31","2025-05-31","2025-05-31","2025-05-31","2025-11-30","2025-11-30","2025-11-30","2025-11-30","2025-11-30","2025-11-30","2026-05-31","2026-05-31","2026-05-31","2026-05-31","2026-05-31","2026-05-31","2026-11-30","2026-11-30","2026-11-30","2026-11-30","2026-11-30","2026-11-30","2027-05-31","2027-05-31","2027-05-31","2027-05-31","2027-05-31","2027-05-31","2027-11-30","2027-11-30","2027-11-30","2027-11-30","2027-11-30","2027-11-30","2028-05-31","2028-05-31","2028-05-31","2028-05-31","2028-05-31",{"$f":"BX17","v":"2028-05-31"},"2028-11-30","2028-11-30","2028-11-30","2028-11-30","2028-11-30","2028-11-30","2029-05-31","2029-05-31","2029-05-31","2029-05-31","2029-05-31","2029-05-31","2029-11-30","2029-11-30","2029-11-30","2029-11-30","2029-11-30","2029-11-30","2030-05-31","2030-05-31","2030-05-31","2030-05-31","2030-05-31","2030-05-31","2030-11-30","2030-11-30","2030-11-30","2030-11-30","2030-11-30","2030-11-30","2031-05-31","2031-05-31","2031-05-31","2031-05-31","2031-05-31","2031-05-31","2031-11-30","2031-11-30","2031-11-30","2031-11-30","2031-11-30","2031-11-30","2032-05-31","2032-05-31","2032-05-31","2032-05-31","2032-05-31","2032-05-31","2032-11-30","2032-11-30","2032-11-30","2032-11-30","2032-11-30","2032-11-30","2033-05-31","2033-05-31","2033-05-31","2033-05-31","2033-05-31","2033-05-31","2033-11-30","2033-11-30","2033-11-30",{"$f":"EJ17","v":"2033-11-30"},"2033-11-30","2033-11-30","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-11-30","2034-11-30","2034-11-30","2034-11-30","2034-11-30","2034-11-30","2035-05-31","2035-05-31","2035-05-31","2035-05-31","2035-05-31","2035-05-31","2035-11-30","2035-11-30","2035-11-30","2035-11-30","2035-11-30","2035-11-30","2036-05-31","2036-05-31","2036-05-31","2036-05-31","2036-05-31","2036-05-31","2036-11-30","2036-11-30","2036-11-30","2036-11-30","2036-11-30","2036-11-30","2037-05-31","2037-05-31","2037-05-31","2037-05-31","2037-05-31","2037-05-31","2037-11-30","2037-11-30","2037-11-30","2037-11-30","2037-11-30","2037-11-30","2038-05-31","2038-05-31","2038-05-31","2038-05-31","2038-05-31","2038-05-31","2038-11-30","2038-11-30","2038-11-30","2038-11-30","2038-11-30","2038-11-30","2039-05-31",{"$f":"GV17","v":"2039-05-31"},"2039-05-31","2039-05-31","2039-05-31","2039-05-31","2039-11-30","2039-11-30","2039-11-30","2039-11-30","2039-11-30","2039-11-30","2040-05-31","2040-05-31","2040-05-31","2040-05-31","2040-05-31","2040-05-31","2040-11-30","2040-11-30","2040-11-30","2040-11-30","2040-11-30","2040-11-30","2041-05-31","2041-05-31","2041-05-31","2041-05-31","2041-05-31","2041-05-31","2041-11-30","2041-11-30","2041-11-30","2041-11-30","2041-11-30","2041-11-30","2042-05-31","2042-05-31","2042-05-31","2042-05-31","2042-05-31","2042-05-31","2042-11-30","2042-11-30","2042-11-30","2042-11-30","2042-11-30","2042-11-30","2043-05-31","2043-05-31","2043-05-31","2043-05-31","2043-05-31","2043-05-31","2043-11-30","2043-11-30","2043-11-30","2043-11-30","2043-11-30","2043-11-30","2044-05-31","2044-05-31","2044-05-31","2044-05-31","2044-05-31",{"$f":"JH17","v":"2044-05-31"},"2044-11-30","2044-11-30","2044-11-30","2044-11-30","2044-11-30","2044-11-30","2045-05-31","2045-05-31","2045-05-31","2045-05-31","2045-05-31","2045-05-31","2045-11-30","2045-11-30","2045-11-30","2045-11-30","2045-11-30","2045-11-30","2046-05-31","2046-05-31","2046-05-31","2046-05-31","2046-05-31","2046-05-31","2046-11-30","2046-11-30","2046-11-30","2046-11-30","2046-11-30","2046-11-30","2047-05-31","2047-05-31","2047-05-31","2047-05-31","2047-05-31","2047-05-31","2047-11-30","2047-11-30","2047-11-30","2047-11-30","2047-11-30","2047-11-30","2048-05-31","2048-05-31","2048-05-31","2048-05-31","2048-05-31","2048-05-31","2048-11-30","2048-11-30","2048-11-30","2048-11-30","2048-11-30","2048-11-30","2049-05-31","2049-05-31","2049-05-31","2049-05-31","2049-05-31","2049-05-31","2049-11-30","2049-11-30","2049-11-30",{"$f":"LT17","v":"2049-11-30"},"2049-11-30","2049-11-30","2050-05-31","2050-05-31","2050-05-31","2050-05-31","2050-05-31","2050-05-31","2050-11-30","2050-11-30","2050-11-30","2050-11-30","2050-11-30","2050-11-30","2051-05-31","2051-05-31","2051-05-31","2051-05-31","2051-05-31","2051-05-31","2051-11-30","2051-11-30","2051-11-30","2051-11-30","2051-11-30","2051-11-30","2052-05-31","2052-05-31","2052-05-31","2052-05-31","2052-05-31","2052-05-31","2052-11-30","2052-11-30","2052-11-30","2052-11-30","2052-11-30","2052-11-30","2053-05-31","2053-05-31","2053-05-31","2053-05-31","2053-05-31","2053-05-31","2053-11-30","2053-11-30","2053-11-30","2053-11-30","2053-11-30","2053-11-30","2054-05-31","2054-05-31","2054-05-31","2054-05-31","2054-05-31","2054-05-31","2054-11-30","2054-11-30","2054-11-30","2054-11-30","2054-11-30","2054-11-30","2055-05-31",{"$f":"OF17","v":"2055-05-31"},"2055-05-31","2055-05-31","2055-05-31","2055-05-31","2055-11-30","2055-11-30","2055-11-30","2055-11-30","2055-11-30","2055-11-30","2056-05-31","2056-05-31","2056-05-31","2056-05-31","2056-05-31","2056-05-31","2056-11-30","2056-11-30","2056-11-30","2056-11-30","2056-11-30","2056-11-30","2057-05-31","2057-05-31","2057-05-31","2057-05-31","2057-05-31","2057-05-31","2057-11-30","2057-11-30","2057-11-30","2057-11-30","2057-11-30","2057-11-30","2058-05-31","2058-05-31","2058-05-31","2058-05-31","2058-05-31","2058-05-31","2058-11-30","2058-11-30","2058-11-30","2058-11-30","2058-11-30","2058-11-30","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"QR17","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"TD17","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"VP17","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"YB17","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"AAN17","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"ACZ17","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31"]
[null,null,null,"Forward Semi-Annual Date with Same Dates",{"$f":"E16","v":"2023-11-30"},{"$f":"'InputC - Operations'!E13","v":6},"Date",null,null,"=IF(L15,EOMONTH(L16,$F$17),K17)",{"$f":"E17","v":"2023-11-30"},{"$f":"IF(L15,EOMONTH(L16,$F$17),K17)","v":"2023-11-30"},{"$f":"IF(M15,EOMONTH(M16,$F$17),L17)","v":"2023-11-30"},{"$f":"IF(N15,EOMONTH(N16,$F$17),M17)","v":"2023-11-30"},{"$f":"IF(O15,EOMONTH(O16,$F$17),N17)","v":"2023-11-30"},{"$f":"IF(P15,EOMONTH(P16,$F$17),O17)","v":"2023-11-30"},{"$f":"IF(Q15,EOMONTH(Q16,$F$17),P17)","v":"2023-11-30"},{"$f":"IF(R15,EOMONTH(R16,$F$17),Q17)","v":"2023-11-30"},{"$f":"IF(S15,EOMONTH(S16,$F$17),R17)","v":"2023-11-30"},{"$f":"IF(T15,EOMONTH(T16,$F$17),S17)","v":"2023-11-30"},{"$f":"IF(U15,EOMONTH(U16,$F$17),T17)","v":"2023-11-30"},{"$f":"IF(V15,EOMONTH(V16,$F$17),U17)","v":"2023-11-30"},{"$f":"IF(W15,EOMONTH(W16,$F$17),V17)","v":"2024-05-31"},{"$f":"IF(X15,EOMONTH(X16,$F$17),W17)","v":"2024-05-31"},{"$f":"IF(Y15,EOMONTH(Y16,$F$17),X17)","v":"2024-05-31"},{"$f":"IF(Z15,EOMONTH(Z16,$F$17),Y17)","v":"2024-05-31"},{"$f":"IF(AA15,EOMONTH(AA16,$F$17),Z17)","v":"2024-05-31"},{"$f":"IF(AB15,EOMONTH(AB16,$F$17),AA17)","v":"2024-05-31"},{"$f":"IF(AC15,EOMONTH(AC16,$F$17),AB17)","v":"2024-11-30"},{"$f":"IF(AD15,EOMONTH(AD16,$F$17),AC17)","v":"2024-11-30"},{"$f":"IF(AE15,EOMONTH(AE16,$F$17),AD17)","v":"2024-11-30"},{"$f":"IF(AF15,EOMONTH(AF16,$F$17),AE17)","v":"2024-11-30"},{"$f":"IF(AG15,EOMONTH(AG16,$F$17),AF17)","v":"2024-11-30"},{"$f":"IF(AH15,EOMONTH(AH16,$F$17),AG17)","v":"2024-11-30"},{"$f":"IF(AI15,EOMONTH(AI16,$F$17),AH17)","v":"2025-05-31"},{"$f":"IF(AJ15,EOMONTH(AJ16,$F$17),AI17)","v":"2025-05-31"},{"$f":"IF(AK15,EOMONTH(AK16,$F$17),AJ17)","v":"2025-05-31"},{"$f":"IF(AL15,EOMONTH(AL16,$F$17),AK17)","v":"2025-05-31"},{"$f":"IF(AM15,EOMONTH(AM16,$F$17),AL17)","v":"2025-05-31"},{"$f":"IF(AN15,EOMONTH(AN16,$F$17),AM17)","v":"2025-05-31"},{"$f":"IF(AO15,EOMONTH(AO16,$F$17),AN17)","v":"2025-11-30"},{"$f":"IF(AP15,EOMONTH(AP16,$F$17),AO17)","v":"2025-11-30"},{"$f":"IF(AQ15,EOMONTH(AQ16,$F$17),AP17)","v":"2025-11-30"},{"$f":"IF(AR15,EOMONTH(AR16,$F$17),AQ17)","v":"2025-11-30"},{"$f":"IF(AS15,EOMONTH(AS16,$F$17),AR17)","v":"2025-11-30"},{"$f":"IF(AT15,EOMONTH(AT16,$F$17),AS17)","v":"2025-11-30"},{"$f":"IF(AU15,EOMONTH(AU16,$F$17),AT17)","v":"2026-05-31"},{"$f":"IF(AV15,EOMONTH(AV16,$F$17),AU17)","v":"2026-05-31"},{"$f":"IF(AW15,EOMONTH(AW16,$F$17),AV17)","v":"2026-05-31"},{"$f":"IF(AX15,EOMONTH(AX16,$F$17),AW17)","v":"2026-05-31"},{"$f":"IF(AY15,EOMONTH(AY16,$F$17),AX17)","v":"2026-05-31"},{"$f":"IF(AZ15,EOMONTH(AZ16,$F$17),AY17)","v":"2026-05-31"},{"$f":"IF(BA15,EOMONTH(BA16,$F$17),AZ17)","v":"2026-11-30"},{"$f":"IF(BB15,EOMONTH(BB16,$F$17),BA17)","v":"2026-11-30"},{"$f":"IF(BC15,EOMONTH(BC16,$F$17),BB17)","v":"2026-11-30"},{"$f":"IF(BD15,EOMONTH(BD16,$F$17),BC17)","v":"2026-11-30"},{"$f":"IF(BE15,EOMONTH(BE16,$F$17),BD17)","v":"2026-11-30"},{"$f":"IF(BF15,EOMONTH(BF16,$F$17),BE17)","v":"2026-11-30"},{"$f":"IF(BG15,EOMONTH(BG16,$F$17),BF17)","v":"2027-05-31"},{"$f":"IF(BH15,EOMONTH(BH16,$F$17),BG17)","v":"2027-05-31"},{"$f":"IF(BI15,EOMONTH(BI16,$F$17),BH17)","v":"2027-05-31"},{"$f":"IF(BJ15,EOMONTH(BJ16,$F$17),BI17)","v":"2027-05-31"},{"$f":"IF(BK15,EOMONTH(BK16,$F$17),BJ17)","v":"2027-05-31"},{"$f":"IF(BL15,EOMONTH(BL16,$F$17),BK17)","v":"2027-05-31"},{"$f":"IF(BM15,EOMONTH(BM16,$F$17),BL17)","v":"2027-11-30"},{"$f":"IF(BN15,EOMONTH(BN16,$F$17),BM17)","v":"2027-11-30"},{"$f":"IF(BO15,EOMONTH(BO16,$F$17),BN17)","v":"2027-11-30"},{"$f":"IF(BP15,EOMONTH(BP16,$F$17),BO17)","v":"2027-11-30"},{"$f":"IF(BQ15,EOMONTH(BQ16,$F$17),BP17)","v":"2027-11-30"},{"$f":"IF(BR15,EOMONTH(BR16,$F$17),BQ17)","v":"2027-11-30"},{"$f":"IF(BS15,EOMONTH(BS16,$F$17),BR17)","v":"2028-05-31"},{"$f":"IF(BT15,EOMONTH(BT16,$F$17),BS17)","v":"2028-05-31"},{"$f":"IF(BU15,EOMONTH(BU16,$F$17),BT17)","v":"2028-05-31"},{"$f":"IF(BV15,EOMONTH(BV16,$F$17),BU17)","v":"2028-05-31"},{"$f":"IF(BW15,EOMONTH(BW16,$F$17),BV17)","v":"2028-05-31"},{"$f":"IF(BX15,EOMONTH(BX16,$F$17),BW17)","v":"2028-05-31"},{"$f":"IF(BY15,EOMONTH(BY16,$F$17),BX17)","v":"2028-11-30"},{"$f":"IF(BZ15,EOMONTH(BZ16,$F$17),BY17)","v":"2028-11-30"},{"$f":"IF(CA15,EOMONTH(CA16,$F$17),BZ17)","v":"2028-11-30"},{"$f":"IF(CB15,EOMONTH(CB16,$F$17),CA17)","v":"2028-11-30"},{"$f":"IF(CC15,EOMONTH(CC16,$F$17),CB17)","v":"2028-11-30"},{"$f":"IF(CD15,EOMONTH(CD16,$F$17),CC17)","v":"2028-11-30"},{"$f":"IF(CE15,EOMONTH(CE16,$F$17),CD17)","v":"2029-05-31"},{"$f":"IF(CF15,EOMONTH(CF16,$F$17),CE17)","v":"2029-05-31"},{"$f":"IF(CG15,EOMONTH(CG16,$F$17),CF17)","v":"2029-05-31"},{"$f":"IF(CH15,EOMONTH(CH16,$F$17),CG17)","v":"2029-05-31"},{"$f":"IF(CI15,EOMONTH(CI16,$F$17),CH17)","v":"2029-05-31"},{"$f":"IF(CJ15,EOMONTH(CJ16,$F$17),CI17)","v":"2029-05-31"},{"$f":"IF(CK15,EOMONTH(CK16,$F$17),CJ17)","v":"2029-11-30"},{"$f":"IF(CL15,EOMONTH(CL16,$F$17),CK17)","v":"2029-11-30"},{"$f":"IF(CM15,EOMONTH(CM16,$F$17),CL17)","v":"2029-11-30"},{"$f":"IF(CN15,EOMONTH(CN16,$F$17),CM17)","v":"2029-11-30"},{"$f":"IF(CO15,EOMONTH(CO16,$F$17),CN17)","v":"2029-11-30"},{"$f":"IF(CP15,EOMONTH(CP16,$F$17),CO17)","v":"2029-11-30"},{"$f":"IF(CQ15,EOMONTH(CQ16,$F$17),CP17)","v":"2030-05-31"},{"$f":"IF(CR15,EOMONTH(CR16,$F$17),CQ17)","v":"2030-05-31"},{"$f":"IF(CS15,EOMONTH(CS16,$F$17),CR17)","v":"2030-05-31"},{"$f":"IF(CT15,EOMONTH(CT16,$F$17),CS17)","v":"2030-05-31"},{"$f":"IF(CU15,EOMONTH(CU16,$F$17),CT17)","v":"2030-05-31"},{"$f":"IF(CV15,EOMONTH(CV16,$F$17),CU17)","v":"2030-05-31"},{"$f":"IF(CW15,EOMONTH(CW16,$F$17),CV17)","v":"2030-11-30"},{"$f":"IF(CX15,EOMONTH(CX16,$F$17),CW17)","v":"2030-11-30"},{"$f":"IF(CY15,EOMONTH(CY16,$F$17),CX17)","v":"2030-11-30"},{"$f":"IF(CZ15,EOMONTH(CZ16,$F$17),CY17)","v":"2030-11-30"},{"$f":"IF(DA15,EOMONTH(DA16,$F$17),CZ17)","v":"2030-11-30"},{"$f":"IF(DB15,EOMONTH(DB16,$F$17),DA17)","v":"2030-11-30"},{"$f":"IF(DC15,EOMONTH(DC16,$F$17),DB17)","v":"2031-05-31"},{"$f":"IF(DD15,EOMONTH(DD16,$F$17),DC17)","v":"2031-05-31"},{"$f":"IF(DE15,EOMONTH(DE16,$F$17),DD17)","v":"2031-05-31"},{"$f":"IF(DF15,EOMONTH(DF16,$F$17),DE17)","v":"2031-05-31"},{"$f":"IF(DG15,EOMONTH(DG16,$F$17),DF17)","v":"2031-05-31"},{"$f":"IF(DH15,EOMONTH(DH16,$F$17),DG17)","v":"2031-05-31"},{"$f":"IF(DI15,EOMONTH(DI16,$F$17),DH17)","v":"2031-11-30"},{"$f":"IF(DJ15,EOMONTH(DJ16,$F$17),DI17)","v":"2031-11-30"},{"$f":"IF(DK15,EOMONTH(DK16,$F$17),DJ17)","v":"2031-11-30"},{"$f":"IF(DL15,EOMONTH(DL16,$F$17),DK17)","v":"2031-11-30"},{"$f":"IF(DM15,EOMONTH(DM16,$F$17),DL17)","v":"2031-11-30"},{"$f":"IF(DN15,EOMONTH(DN16,$F$17),DM17)","v":"2031-11-30"},{"$f":"IF(DO15,EOMONTH(DO16,$F$17),DN17)","v":"2032-05-31"},{"$f":"IF(DP15,EOMONTH(DP16,$F$17),DO17)","v":"2032-05-31"},{"$f":"IF(DQ15,EOMONTH(DQ16,$F$17),DP17)","v":"2032-05-31"},{"$f":"IF(DR15,EOMONTH(DR16,$F$17),DQ17)","v":"2032-05-31"},{"$f":"IF(DS15,EOMONTH(DS16,$F$17),DR17)","v":"2032-05-31"},{"$f":"IF(DT15,EOMONTH(DT16,$F$17),DS17)","v":"2032-05-31"},{"$f":"IF(DU15,EOMONTH(DU16,$F$17),DT17)","v":"2032-11-30"},{"$f":"IF(DV15,EOMONTH(DV16,$F$17),DU17)","v":"2032-11-30"},{"$f":"IF(DW15,EOMONTH(DW16,$F$17),DV17)","v":"2032-11-30"},{"$f":"IF(DX15,EOMONTH(DX16,$F$17),DW17)","v":"2032-11-30"},{"$f":"IF(DY15,EOMONTH(DY16,$F$17),DX17)","v":"2032-11-30"},{"$f":"IF(DZ15,EOMONTH(DZ16,$F$17),DY17)","v":"2032-11-30"},{"$f":"IF(EA15,EOMONTH(EA16,$F$17),DZ17)","v":"2033-05-31"},{"$f":"IF(EB15,EOMONTH(EB16,$F$17),EA17)","v":"2033-05-31"},{"$f":"IF(EC15,EOMONTH(EC16,$F$17),EB17)","v":"2033-05-31"},{"$f":"IF(ED15,EOMONTH(ED16,$F$17),EC17)","v":"2033-05-31"},{"$f":"IF(EE15,EOMONTH(EE16,$F$17),ED17)","v":"2033-05-31"},{"$f":"IF(EF15,EOMONTH(EF16,$F$17),EE17)","v":"2033-05-31"},{"$f":"IF(EG15,EOMONTH(EG16,$F$17),EF17)","v":"2033-11-30"},{"$f":"IF(EH15,EOMONTH(EH16,$F$17),EG17)","v":"2033-11-30"},{"$f":"IF(EI15,EOMONTH(EI16,$F$17),EH17)","v":"2033-11-30"},{"$f":"IF(EJ15,EOMONTH(EJ16,$F$17),EI17)","v":"2033-11-30"},{"$f":"IF(EK15,EOMONTH(EK16,$F$17),EJ17)","v":"2033-11-30"},{"$f":"IF(EL15,EOMONTH(EL16,$F$17),EK17)","v":"2033-11-30"},{"$f":"IF(EM15,EOMONTH(EM16,$F$17),EL17)","v":"2034-05-31"},{"$f":"IF(EN15,EOMONTH(EN16,$F$17),EM17)","v":"2034-05-31"},{"$f":"IF(EO15,EOMONTH(EO16,$F$17),EN17)","v":"2034-05-31"},{"$f":"IF(EP15,EOMONTH(EP16,$F$17),EO17)","v":"2034-05-31"},{"$f":"IF(EQ15,EOMONTH(EQ16,$F$17),EP17)","v":"2034-05-31"},{"$f":"IF(ER15,EOMONTH(ER16,$F$17),EQ17)","v":"2034-05-31"},{"$f":"IF(ES15,EOMONTH(ES16,$F$17),ER17)","v":"2034-11-30"},{"$f":"IF(ET15,EOMONTH(ET16,$F$17),ES17)","v":"2034-11-30"},{"$f":"IF(EU15,EOMONTH(EU16,$F$17),ET17)","v":"2034-11-30"},{"$f":"IF(EV15,EOMONTH(EV16,$F$17),EU17)","v":"2034-11-30"},{"$f":"IF(EW15,EOMONTH(EW16,$F$17),EV17)","v":"2034-11-30"},{"$f":"IF(EX15,EOMONTH(EX16,$F$17),EW17)","v":"2034-11-30"},{"$f":"IF(EY15,EOMONTH(EY16,$F$17),EX17)","v":"2035-05-31"},{"$f":"IF(EZ15,EOMONTH(EZ16,$F$17),EY17)","v":"2035-05-31"},{"$f":"IF(FA15,EOMONTH(FA16,$F$17),EZ17)","v":"2035-05-31"},{"$f":"IF(FB15,EOMONTH(FB16,$F$17),FA17)","v":"2035-05-31"},{"$f":"IF(FC15,EOMONTH(FC16,$F$17),FB17)","v":"2035-05-31"},{"$f":"IF(FD15,EOMONTH(FD16,$F$17),FC17)","v":"2035-05-31"},{"$f":"IF(FE15,EOMONTH(FE16,$F$17),FD17)","v":"2035-11-30"},{"$f":"IF(FF15,EOMONTH(FF16,$F$17),FE17)","v":"2035-11-30"},{"$f":"IF(FG15,EOMONTH(FG16,$F$17),FF17)","v":"2035-11-30"},{"$f":"IF(FH15,EOMONTH(FH16,$F$17),FG17)","v":"2035-11-30"},{"$f":"IF(FI15,EOMONTH(FI16,$F$17),FH17)","v":"2035-11-30"},{"$f":"IF(FJ15,EOMONTH(FJ16,$F$17),FI17)","v":"2035-11-30"},{"$f":"IF(FK15,EOMONTH(FK16,$F$17),FJ17)","v":"2036-05-31"},{"$f":"IF(FL15,EOMONTH(FL16,$F$17),FK17)","v":"2036-05-31"},{"$f":"IF(FM15,EOMONTH(FM16,$F$17),FL17)","v":"2036-05-31"},{"$f":"IF(FN15,EOMONTH(FN16,$F$17),FM17)","v":"2036-05-31"},{"$f":"IF(FO15,EOMONTH(FO16,$F$17),FN17)","v":"2036-05-31"},{"$f":"IF(FP15,EOMONTH(FP16,$F$17),FO17)","v":"2036-05-31"},{"$f":"IF(FQ15,EOMONTH(FQ16,$F$17),FP17)","v":"2036-11-30"},{"$f":"IF(FR15,EOMONTH(FR16,$F$17),FQ17)","v":"2036-11-30"},{"$f":"IF(FS15,EOMONTH(FS16,$F$17),FR17)","v":"2036-11-30"},{"$f":"IF(FT15,EOMONTH(FT16,$F$17),FS17)","v":"2036-11-30"},{"$f":"IF(FU15,EOMONTH(FU16,$F$17),FT17)","v":"2036-11-30"},{"$f":"IF(FV15,EOMONTH(FV16,$F$17),FU17)","v":"2036-11-30"},{"$f":"IF(FW15,EOMONTH(FW16,$F$17),FV17)","v":"2037-05-31"},{"$f":"IF(FX15,EOMONTH(FX16,$F$17),FW17)","v":"2037-05-31"},{"$f":"IF(FY15,EOMONTH(FY16,$F$17),FX17)","v":"2037-05-31"},{"$f":"IF(FZ15,EOMONTH(FZ16,$F$17),FY17)","v":"2037-05-31"},{"$f":"IF(GA15,EOMONTH(GA16,$F$17),FZ17)","v":"2037-05-31"},{"$f":"IF(GB15,EOMONTH(GB16,$F$17),GA17)","v":"2037-05-31"},{"$f":"IF(GC15,EOMONTH(GC16,$F$17),GB17)","v":"2037-11-30"},{"$f":"IF(GD15,EOMONTH(GD16,$F$17),GC17)","v":"2037-11-30"},{"$f":"IF(GE15,EOMONTH(GE16,$F$17),GD17)","v":"2037-11-30"},{"$f":"IF(GF15,EOMONTH(GF16,$F$17),GE17)","v":"2037-11-30"},{"$f":"IF(GG15,EOMONTH(GG16,$F$17),GF17)","v":"2037-11-30"},{"$f":"IF(GH15,EOMONTH(GH16,$F$17),GG17)","v":"2037-11-30"},{"$f":"IF(GI15,EOMONTH(GI16,$F$17),GH17)","v":"2038-05-31"},{"$f":"IF(GJ15,EOMONTH(GJ16,$F$17),GI17)","v":"2038-05-31"},{"$f":"IF(GK15,EOMONTH(GK16,$F$17),GJ17)","v":"2038-05-31"},{"$f":"IF(GL15,EOMONTH(GL16,$F$17),GK17)","v":"2038-05-31"},{"$f":"IF(GM15,EOMONTH(GM16,$F$17),GL17)","v":"2038-05-31"},{"$f":"IF(GN15,EOMONTH(GN16,$F$17),GM17)","v":"2038-05-31"},{"$f":"IF(GO15,EOMONTH(GO16,$F$17),GN17)","v":"2038-11-30"},{"$f":"IF(GP15,EOMONTH(GP16,$F$17),GO17)","v":"2038-11-30"},{"$f":"IF(GQ15,EOMONTH(GQ16,$F$17),GP17)","v":"2038-11-30"},{"$f":"IF(GR15,EOMONTH(GR16,$F$17),GQ17)","v":"2038-11-30"},{"$f":"IF(GS15,EOMONTH(GS16,$F$17),GR17)","v":"2038-11-30"},{"$f":"IF(GT15,EOMONTH(GT16,$F$17),GS17)","v":"2038-11-30"},{"$f":"IF(GU15,EOMONTH(GU16,$F$17),GT17)","v":"2039-05-31"},{"$f":"IF(GV15,EOMONTH(GV16,$F$17),GU17)","v":"2039-05-31"},{"$f":"IF(GW15,EOMONTH(GW16,$F$17),GV17)","v":"2039-05-31"},{"$f":"IF(GX15,EOMONTH(GX16,$F$17),GW17)","v":"2039-05-31"},{"$f":"IF(GY15,EOMONTH(GY16,$F$17),GX17)","v":"2039-05-31"},{"$f":"IF(GZ15,EOMONTH(GZ16,$F$17),GY17)","v":"2039-05-31"},{"$f":"IF(HA15,EOMONTH(HA16,$F$17),GZ17)","v":"2039-11-30"},{"$f":"IF(HB15,EOMONTH(HB16,$F$17),HA17)","v":"2039-11-30"},{"$f":"IF(HC15,EOMONTH(HC16,$F$17),HB17)","v":"2039-11-30"},{"$f":"IF(HD15,EOMONTH(HD16,$F$17),HC17)","v":"2039-11-30"},{"$f":"IF(HE15,EOMONTH(HE16,$F$17),HD17)","v":"2039-11-30"},{"$f":"IF(HF15,EOMONTH(HF16,$F$17),HE17)","v":"2039-11-30"},{"$f":"IF(HG15,EOMONTH(HG16,$F$17),HF17)","v":"2040-05-31"},{"$f":"IF(HH15,EOMONTH(HH16,$F$17),HG17)","v":"2040-05-31"},{"$f":"IF(HI15,EOMONTH(HI16,$F$17),HH17)","v":"2040-05-31"},{"$f":"IF(HJ15,EOMONTH(HJ16,$F$17),HI17)","v":"2040-05-31"},{"$f":"IF(HK15,EOMONTH(HK16,$F$17),HJ17)","v":"2040-05-31"},{"$f":"IF(HL15,EOMONTH(HL16,$F$17),HK17)","v":"2040-05-31"},{"$f":"IF(HM15,EOMONTH(HM16,$F$17),HL17)","v":"2040-11-30"},{"$f":"IF(HN15,EOMONTH(HN16,$F$17),HM17)","v":"2040-11-30"},{"$f":"IF(HO15,EOMONTH(HO16,$F$17),HN17)","v":"2040-11-30"},{"$f":"IF(HP15,EOMONTH(HP16,$F$17),HO17)","v":"2040-11-30"},{"$f":"IF(HQ15,EOMONTH(HQ16,$F$17),HP17)","v":"2040-11-30"},{"$f":"IF(HR15,EOMONTH(HR16,$F$17),HQ17)","v":"2040-11-30"},{"$f":"IF(HS15,EOMONTH(HS16,$F$17),HR17)","v":"2041-05-31"},{"$f":"IF(HT15,EOMONTH(HT16,$F$17),HS17)","v":"2041-05-31"},{"$f":"IF(HU15,EOMONTH(HU16,$F$17),HT17)","v":"2041-05-31"},{"$f":"IF(HV15,EOMONTH(HV16,$F$17),HU17)","v":"2041-05-31"},{"$f":"IF(HW15,EOMONTH(HW16,$F$17),HV17)","v":"2041-05-31"},{"$f":"IF(HX15,EOMONTH(HX16,$F$17),HW17)","v":"2041-05-31"},{"$f":"IF(HY15,EOMONTH(HY16,$F$17),HX17)","v":"2041-11-30"},{"$f":"IF(HZ15,EOMONTH(HZ16,$F$17),HY17)","v":"2041-11-30"},{"$f":"IF(IA15,EOMONTH(IA16,$F$17),HZ17)","v":"2041-11-30"},{"$f":"IF(IB15,EOMONTH(IB16,$F$17),IA17)","v":"2041-11-30"},{"$f":"IF(IC15,EOMONTH(IC16,$F$17),IB17)","v":"2041-11-30"},{"$f":"IF(ID15,EOMONTH(ID16,$F$17),IC17)","v":"2041-11-30"},{"$f":"IF(IE15,EOMONTH(IE16,$F$17),ID17)","v":"2042-05-31"},{"$f":"IF(IF15,EOMONTH(IF16,$F$17),IE17)","v":"2042-05-31"},{"$f":"IF(IG15,EOMONTH(IG16,$F$17),IF17)","v":"2042-05-31"},{"$f":"IF(IH15,EOMONTH(IH16,$F$17),IG17)","v":"2042-05-31"},{"$f":"IF(II15,EOMONTH(II16,$F$17),IH17)","v":"2042-05-31"},{"$f":"IF(IJ15,EOMONTH(IJ16,$F$17),II17)","v":"2042-05-31"},{"$f":"IF(IK15,EOMONTH(IK16,$F$17),IJ17)","v":"2042-11-30"},{"$f":"IF(IL15,EOMONTH(IL16,$F$17),IK17)","v":"2042-11-30"},{"$f":"IF(IM15,EOMONTH(IM16,$F$17),IL17)","v":"2042-11-30"},{"$f":"IF(IN15,EOMONTH(IN16,$F$17),IM17)","v":"2042-11-30"},{"$f":"IF(IO15,EOMONTH(IO16,$F$17),IN17)","v":"2042-11-30"},{"$f":"IF(IP15,EOMONTH(IP16,$F$17),IO17)","v":"2042-11-30"},{"$f":"IF(IQ15,EOMONTH(IQ16,$F$17),IP17)","v":"2043-05-31"},{"$f":"IF(IR15,EOMONTH(IR16,$F$17),IQ17)","v":"2043-05-31"},{"$f":"IF(IS15,EOMONTH(IS16,$F$17),IR17)","v":"2043-05-31"},{"$f":"IF(IT15,EOMONTH(IT16,$F$17),IS17)","v":"2043-05-31"},{"$f":"IF(IU15,EOMONTH(IU16,$F$17),IT17)","v":"2043-05-31"},{"$f":"IF(IV15,EOMONTH(IV16,$F$17),IU17)","v":"2043-05-31"},{"$f":"IF(IW15,EOMONTH(IW16,$F$17),IV17)","v":"2043-11-30"},{"$f":"IF(IX15,EOMONTH(IX16,$F$17),IW17)","v":"2043-11-30"},{"$f":"IF(IY15,EOMONTH(IY16,$F$17),IX17)","v":"2043-11-30"},{"$f":"IF(IZ15,EOMONTH(IZ16,$F$17),IY17)","v":"2043-11-30"},{"$f":"IF(JA15,EOMONTH(JA16,$F$17),IZ17)","v":"2043-11-30"},{"$f":"IF(JB15,EOMONTH(JB16,$F$17),JA17)","v":"2043-11-30"},{"$f":"IF(JC15,EOMONTH(JC16,$F$17),JB17)","v":"2044-05-31"},{"$f":"IF(JD15,EOMONTH(JD16,$F$17),JC17)","v":"2044-05-31"},{"$f":"IF(JE15,EOMONTH(JE16,$F$17),JD17)","v":"2044-05-31"},{"$f":"IF(JF15,EOMONTH(JF16,$F$17),JE17)","v":"2044-05-31"},{"$f":"IF(JG15,EOMONTH(JG16,$F$17),JF17)","v":"2044-05-31"},{"$f":"IF(JH15,EOMONTH(JH16,$F$17),JG17)","v":"2044-05-31"},{"$f":"IF(JI15,EOMONTH(JI16,$F$17),JH17)","v":"2044-11-30"},{"$f":"IF(JJ15,EOMONTH(JJ16,$F$17),JI17)","v":"2044-11-30"},{"$f":"IF(JK15,EOMONTH(JK16,$F$17),JJ17)","v":"2044-11-30"},{"$f":"IF(JL15,EOMONTH(JL16,$F$17),JK17)","v":"2044-11-30"},{"$f":"IF(JM15,EOMONTH(JM16,$F$17),JL17)","v":"2044-11-30"},{"$f":"IF(JN15,EOMONTH(JN16,$F$17),JM17)","v":"2044-11-30"},{"$f":"IF(JO15,EOMONTH(JO16,$F$17),JN17)","v":"2045-05-31"},{"$f":"IF(JP15,EOMONTH(JP16,$F$17),JO17)","v":"2045-05-31"},{"$f":"IF(JQ15,EOMONTH(JQ16,$F$17),JP17)","v":"2045-05-31"},{"$f":"IF(JR15,EOMONTH(JR16,$F$17),JQ17)","v":"2045-05-31"},{"$f":"IF(JS15,EOMONTH(JS16,$F$17),JR17)","v":"2045-05-31"},{"$f":"IF(JT15,EOMONTH(JT16,$F$17),JS17)","v":"2045-05-31"},{"$f":"IF(JU15,EOMONTH(JU16,$F$17),JT17)","v":"2045-11-30"},{"$f":"IF(JV15,EOMONTH(JV16,$F$17),JU17)","v":"2045-11-30"},{"$f":"IF(JW15,EOMONTH(JW16,$F$17),JV17)","v":"2045-11-30"},{"$f":"IF(JX15,EOMONTH(JX16,$F$17),JW17)","v":"2045-11-30"},{"$f":"IF(JY15,EOMONTH(JY16,$F$17),JX17)","v":"2045-11-30"},{"$f":"IF(JZ15,EOMONTH(JZ16,$F$17),JY17)","v":"2045-11-30"},{"$f":"IF(KA15,EOMONTH(KA16,$F$17),JZ17)","v":"2046-05-31"},{"$f":"IF(KB15,EOMONTH(KB16,$F$17),KA17)","v":"2046-05-31"},{"$f":"IF(KC15,EOMONTH(KC16,$F$17),KB17)","v":"2046-05-31"},{"$f":"IF(KD15,EOMONTH(KD16,$F$17),KC17)","v":"2046-05-31"},{"$f":"IF(KE15,EOMONTH(KE16,$F$17),KD17)","v":"2046-05-31"},{"$f":"IF(KF15,EOMONTH(KF16,$F$17),KE17)","v":"2046-05-31"},{"$f":"IF(KG15,EOMONTH(KG16,$F$17),KF17)","v":"2046-11-30"},{"$f":"IF(KH15,EOMONTH(KH16,$F$17),KG17)","v":"2046-11-30"},{"$f":"IF(KI15,EOMONTH(KI16,$F$17),KH17)","v":"2046-11-30"},{"$f":"IF(KJ15,EOMONTH(KJ16,$F$17),KI17)","v":"2046-11-30"},{"$f":"IF(KK15,EOMONTH(KK16,$F$17),KJ17)","v":"2046-11-30"},{"$f":"IF(KL15,EOMONTH(KL16,$F$17),KK17)","v":"2046-11-30"},{"$f":"IF(KM15,EOMONTH(KM16,$F$17),KL17)","v":"2047-05-31"},{"$f":"IF(KN15,EOMONTH(KN16,$F$17),KM17)","v":"2047-05-31"},{"$f":"IF(KO15,EOMONTH(KO16,$F$17),KN17)","v":"2047-05-31"},{"$f":"IF(KP15,EOMONTH(KP16,$F$17),KO17)","v":"2047-05-31"},{"$f":"IF(KQ15,EOMONTH(KQ16,$F$17),KP17)","v":"2047-05-31"},{"$f":"IF(KR15,EOMONTH(KR16,$F$17),KQ17)","v":"2047-05-31"},{"$f":"IF(KS15,EOMONTH(KS16,$F$17),KR17)","v":"2047-11-30"},{"$f":"IF(KT15,EOMONTH(KT16,$F$17),KS17)","v":"2047-11-30"},{"$f":"IF(KU15,EOMONTH(KU16,$F$17),KT17)","v":"2047-11-30"},{"$f":"IF(KV15,EOMONTH(KV16,$F$17),KU17)","v":"2047-11-30"},{"$f":"IF(KW15,EOMONTH(KW16,$F$17),KV17)","v":"2047-11-30"},{"$f":"IF(KX15,EOMONTH(KX16,$F$17),KW17)","v":"2047-11-30"},{"$f":"IF(KY15,EOMONTH(KY16,$F$17),KX17)","v":"2048-05-31"},{"$f":"IF(KZ15,EOMONTH(KZ16,$F$17),KY17)","v":"2048-05-31"},{"$f":"IF(LA15,EOMONTH(LA16,$F$17),KZ17)","v":"2048-05-31"},{"$f":"IF(LB15,EOMONTH(LB16,$F$17),LA17)","v":"2048-05-31"},{"$f":"IF(LC15,EOMONTH(LC16,$F$17),LB17)","v":"2048-05-31"},{"$f":"IF(LD15,EOMONTH(LD16,$F$17),LC17)","v":"2048-05-31"},{"$f":"IF(LE15,EOMONTH(LE16,$F$17),LD17)","v":"2048-11-30"},{"$f":"IF(LF15,EOMONTH(LF16,$F$17),LE17)","v":"2048-11-30"},{"$f":"IF(LG15,EOMONTH(LG16,$F$17),LF17)","v":"2048-11-30"},{"$f":"IF(LH15,EOMONTH(LH16,$F$17),LG17)","v":"2048-11-30"},{"$f":"IF(LI15,EOMONTH(LI16,$F$17),LH17)","v":"2048-11-30"},{"$f":"IF(LJ15,EOMONTH(LJ16,$F$17),LI17)","v":"2048-11-30"},{"$f":"IF(LK15,EOMONTH(LK16,$F$17),LJ17)","v":"2049-05-31"},{"$f":"IF(LL15,EOMONTH(LL16,$F$17),LK17)","v":"2049-05-31"},{"$f":"IF(LM15,EOMONTH(LM16,$F$17),LL17)","v":"2049-05-31"},{"$f":"IF(LN15,EOMONTH(LN16,$F$17),LM17)","v":"2049-05-31"},{"$f":"IF(LO15,EOMONTH(LO16,$F$17),LN17)","v":"2049-05-31"},{"$f":"IF(LP15,EOMONTH(LP16,$F$17),LO17)","v":"2049-05-31"},{"$f":"IF(LQ15,EOMONTH(LQ16,$F$17),LP17)","v":"2049-11-30"},{"$f":"IF(LR15,EOMONTH(LR16,$F$17),LQ17)","v":"2049-11-30"},{"$f":"IF(LS15,EOMONTH(LS16,$F$17),LR17)","v":"2049-11-30"},{"$f":"IF(LT15,EOMONTH(LT16,$F$17),LS17)","v":"2049-11-30"},{"$f":"IF(LU15,EOMONTH(LU16,$F$17),LT17)","v":"2049-11-30"},{"$f":"IF(LV15,EOMONTH(LV16,$F$17),LU17)","v":"2049-11-30"},{"$f":"IF(LW15,EOMONTH(LW16,$F$17),LV17)","v":"2050-05-31"},{"$f":"IF(LX15,EOMONTH(LX16,$F$17),LW17)","v":"2050-05-31"},{"$f":"IF(LY15,EOMONTH(LY16,$F$17),LX17)","v":"2050-05-31"},{"$f":"IF(LZ15,EOMONTH(LZ16,$F$17),LY17)","v":"2050-05-31"},{"$f":"IF(MA15,EOMONTH(MA16,$F$17),LZ17)","v":"2050-05-31"},{"$f":"IF(MB15,EOMONTH(MB16,$F$17),MA17)","v":"2050-05-31"},{"$f":"IF(MC15,EOMONTH(MC16,$F$17),MB17)","v":"2050-11-30"},{"$f":"IF(MD15,EOMONTH(MD16,$F$17),MC17)","v":"2050-11-30"},{"$f":"IF(ME15,EOMONTH(ME16,$F$17),MD17)","v":"2050-11-30"},{"$f":"IF(MF15,EOMONTH(MF16,$F$17),ME17)","v":"2050-11-30"},{"$f":"IF(MG15,EOMONTH(MG16,$F$17),MF17)","v":"2050-11-30"},{"$f":"IF(MH15,EOMONTH(MH16,$F$17),MG17)","v":"2050-11-30"},{"$f":"IF(MI15,EOMONTH(MI16,$F$17),MH17)","v":"2051-05-31"},{"$f":"IF(MJ15,EOMONTH(MJ16,$F$17),MI17)","v":"2051-05-31"},{"$f":"IF(MK15,EOMONTH(MK16,$F$17),MJ17)","v":"2051-05-31"},{"$f":"IF(ML15,EOMONTH(ML16,$F$17),MK17)","v":"2051-05-31"},{"$f":"IF(MM15,EOMONTH(MM16,$F$17),ML17)","v":"2051-05-31"},{"$f":"IF(MN15,EOMONTH(MN16,$F$17),MM17)","v":"2051-05-31"},{"$f":"IF(MO15,EOMONTH(MO16,$F$17),MN17)","v":"2051-11-30"},{"$f":"IF(MP15,EOMONTH(MP16,$F$17),MO17)","v":"2051-11-30"},{"$f":"IF(MQ15,EOMONTH(MQ16,$F$17),MP17)","v":"2051-11-30"},{"$f":"IF(MR15,EOMONTH(MR16,$F$17),MQ17)","v":"2051-11-30"},{"$f":"IF(MS15,EOMONTH(MS16,$F$17),MR17)","v":"2051-11-30"},{"$f":"IF(MT15,EOMONTH(MT16,$F$17),MS17)","v":"2051-11-30"},{"$f":"IF(MU15,EOMONTH(MU16,$F$17),MT17)","v":"2052-05-31"},{"$f":"IF(MV15,EOMONTH(MV16,$F$17),MU17)","v":"2052-05-31"},{"$f":"IF(MW15,EOMONTH(MW16,$F$17),MV17)","v":"2052-05-31"},{"$f":"IF(MX15,EOMONTH(MX16,$F$17),MW17)","v":"2052-05-31"},{"$f":"IF(MY15,EOMONTH(MY16,$F$17),MX17)","v":"2052-05-31"},{"$f":"IF(MZ15,EOMONTH(MZ16,$F$17),MY17)","v":"2052-05-31"},{"$f":"IF(NA15,EOMONTH(NA16,$F$17),MZ17)","v":"2052-11-30"},{"$f":"IF(NB15,EOMONTH(NB16,$F$17),NA17)","v":"2052-11-30"},{"$f":"IF(NC15,EOMONTH(NC16,$F$17),NB17)","v":"2052-11-30"},{"$f":"IF(ND15,EOMONTH(ND16,$F$17),NC17)","v":"2052-11-30"},{"$f":"IF(NE15,EOMONTH(NE16,$F$17),ND17)","v":"2052-11-30"},{"$f":"IF(NF15,EOMONTH(NF16,$F$17),NE17)","v":"2052-11-30"},{"$f":"IF(NG15,EOMONTH(NG16,$F$17),NF17)","v":"2053-05-31"},{"$f":"IF(NH15,EOMONTH(NH16,$F$17),NG17)","v":"2053-05-31"},{"$f":"IF(NI15,EOMONTH(NI16,$F$17),NH17)","v":"2053-05-31"},{"$f":"IF(NJ15,EOMONTH(NJ16,$F$17),NI17)","v":"2053-05-31"},{"$f":"IF(NK15,EOMONTH(NK16,$F$17),NJ17)","v":"2053-05-31"},{"$f":"IF(NL15,EOMONTH(NL16,$F$17),NK17)","v":"2053-05-31"},{"$f":"IF(NM15,EOMONTH(NM16,$F$17),NL17)","v":"2053-11-30"},{"$f":"IF(NN15,EOMONTH(NN16,$F$17),NM17)","v":"2053-11-30"},{"$f":"IF(NO15,EOMONTH(NO16,$F$17),NN17)","v":"2053-11-30"},{"$f":"IF(NP15,EOMONTH(NP16,$F$17),NO17)","v":"2053-11-30"},{"$f":"IF(NQ15,EOMONTH(NQ16,$F$17),NP17)","v":"2053-11-30"},{"$f":"IF(NR15,EOMONTH(NR16,$F$17),NQ17)","v":"2053-11-30"},{"$f":"IF(NS15,EOMONTH(NS16,$F$17),NR17)","v":"2054-05-31"},{"$f":"IF(NT15,EOMONTH(NT16,$F$17),NS17)","v":"2054-05-31"},{"$f":"IF(NU15,EOMONTH(NU16,$F$17),NT17)","v":"2054-05-31"},{"$f":"IF(NV15,EOMONTH(NV16,$F$17),NU17)","v":"2054-05-31"},{"$f":"IF(NW15,EOMONTH(NW16,$F$17),NV17)","v":"2054-05-31"},{"$f":"IF(NX15,EOMONTH(NX16,$F$17),NW17)","v":"2054-05-31"},{"$f":"IF(NY15,EOMONTH(NY16,$F$17),NX17)","v":"2054-11-30"},{"$f":"IF(NZ15,EOMONTH(NZ16,$F$17),NY17)","v":"2054-11-30"},{"$f":"IF(OA15,EOMONTH(OA16,$F$17),NZ17)","v":"2054-11-30"},{"$f":"IF(OB15,EOMONTH(OB16,$F$17),OA17)","v":"2054-11-30"},{"$f":"IF(OC15,EOMONTH(OC16,$F$17),OB17)","v":"2054-11-30"},{"$f":"IF(OD15,EOMONTH(OD16,$F$17),OC17)","v":"2054-11-30"},{"$f":"IF(OE15,EOMONTH(OE16,$F$17),OD17)","v":"2055-05-31"},{"$f":"IF(OF15,EOMONTH(OF16,$F$17),OE17)","v":"2055-05-31"},{"$f":"IF(OG15,EOMONTH(OG16,$F$17),OF17)","v":"2055-05-31"},{"$f":"IF(OH15,EOMONTH(OH16,$F$17),OG17)","v":"2055-05-31"},{"$f":"IF(OI15,EOMONTH(OI16,$F$17),OH17)","v":"2055-05-31"},{"$f":"IF(OJ15,EOMONTH(OJ16,$F$17),OI17)","v":"2055-05-31"},{"$f":"IF(OK15,EOMONTH(OK16,$F$17),OJ17)","v":"2055-11-30"},{"$f":"IF(OL15,EOMONTH(OL16,$F$17),OK17)","v":"2055-11-30"},{"$f":"IF(OM15,EOMONTH(OM16,$F$17),OL17)","v":"2055-11-30"},{"$f":"IF(ON15,EOMONTH(ON16,$F$17),OM17)","v":"2055-11-30"},{"$f":"IF(OO15,EOMONTH(OO16,$F$17),ON17)","v":"2055-11-30"},{"$f":"IF(OP15,EOMONTH(OP16,$F$17),OO17)","v":"2055-11-30"},{"$f":"IF(OQ15,EOMONTH(OQ16,$F$17),OP17)","v":"2056-05-31"},{"$f":"IF(OR15,EOMONTH(OR16,$F$17),OQ17)","v":"2056-05-31"},{"$f":"IF(OS15,EOMONTH(OS16,$F$17),OR17)","v":"2056-05-31"},{"$f":"IF(OT15,EOMONTH(OT16,$F$17),OS17)","v":"2056-05-31"},{"$f":"IF(OU15,EOMONTH(OU16,$F$17),OT17)","v":"2056-05-31"},{"$f":"IF(OV15,EOMONTH(OV16,$F$17),OU17)","v":"2056-05-31"},{"$f":"IF(OW15,EOMONTH(OW16,$F$17),OV17)","v":"2056-11-30"},{"$f":"IF(OX15,EOMONTH(OX16,$F$17),OW17)","v":"2056-11-30"},{"$f":"IF(OY15,EOMONTH(OY16,$F$17),OX17)","v":"2056-11-30"},{"$f":"IF(OZ15,EOMONTH(OZ16,$F$17),OY17)","v":"2056-11-30"},{"$f":"IF(PA15,EOMONTH(PA16,$F$17),OZ17)","v":"2056-11-30"},{"$f":"IF(PB15,EOMONTH(PB16,$F$17),PA17)","v":"2056-11-30"},{"$f":"IF(PC15,EOMONTH(PC16,$F$17),PB17)","v":"2057-05-31"},{"$f":"IF(PD15,EOMONTH(PD16,$F$17),PC17)","v":"2057-05-31"},{"$f":"IF(PE15,EOMONTH(PE16,$F$17),PD17)","v":"2057-05-31"},{"$f":"IF(PF15,EOMONTH(PF16,$F$17),PE17)","v":"2057-05-31"},{"$f":"IF(PG15,EOMONTH(PG16,$F$17),PF17)","v":"2057-05-31"},{"$f":"IF(PH15,EOMONTH(PH16,$F$17),PG17)","v":"2057-05-31"},{"$f":"IF(PI15,EOMONTH(PI16,$F$17),PH17)","v":"2057-11-30"},{"$f":"IF(PJ15,EOMONTH(PJ16,$F$17),PI17)","v":"2057-11-30"},{"$f":"IF(PK15,EOMONTH(PK16,$F$17),PJ17)","v":"2057-11-30"},{"$f":"IF(PL15,EOMONTH(PL16,$F$17),PK17)","v":"2057-11-30"},{"$f":"IF(PM15,EOMONTH(PM16,$F$17),PL17)","v":"2057-11-30"},{"$f":"IF(PN15,EOMONTH(PN16,$F$17),PM17)","v":"2057-11-30"},{"$f":"IF(PO15,EOMONTH(PO16,$F$17),PN17)","v":"2058-05-31"},{"$f":"IF(PP15,EOMONTH(PP16,$F$17),PO17)","v":"2058-05-31"},{"$f":"IF(PQ15,EOMONTH(PQ16,$F$17),PP17)","v":"2058-05-31"},{"$f":"IF(PR15,EOMONTH(PR16,$F$17),PQ17)","v":"2058-05-31"},{"$f":"IF(PS15,EOMONTH(PS16,$F$17),PR17)","v":"2058-05-31"},{"$f":"IF(PT15,EOMONTH(PT16,$F$17),PS17)","v":"2058-05-31"},{"$f":"IF(PU15,EOMONTH(PU16,$F$17),PT17)","v":"2058-11-30"},{"$f":"IF(PV15,EOMONTH(PV16,$F$17),PU17)","v":"2058-11-30"},{"$f":"IF(PW15,EOMONTH(PW16,$F$17),PV17)","v":"2058-11-30"},{"$f":"IF(PX15,EOMONTH(PX16,$F$17),PW17)","v":"2058-11-30"},{"$f":"IF(PY15,EOMONTH(PY16,$F$17),PX17)","v":"2058-11-30"},{"$f":"IF(PZ15,EOMONTH(PZ16,$F$17),PY17)","v":"2058-11-30"},{"$f":"IF(QA15,EOMONTH(QA16,$F$17),PZ17)","v":"2059-05-31"},{"$f":"IF(QB15,EOMONTH(QB16,$F$17),QA17)","v":"2059-05-31"},{"$f":"IF(QC15,EOMONTH(QC16,$F$17),QB17)","v":"2059-05-31"},{"$f":"IF(QD15,EOMONTH(QD16,$F$17),QC17)","v":"2059-05-31"},{"$f":"IF(QE15,EOMONTH(QE16,$F$17),QD17)","v":"2059-05-31"},{"$f":"IF(QF15,EOMONTH(QF16,$F$17),QE17)","v":"2059-05-31"},{"$f":"IF(QG15,EOMONTH(QG16,$F$17),QF17)","v":"2059-05-31"},{"$f":"IF(QH15,EOMONTH(QH16,$F$17),QG17)","v":"2059-05-31"},{"$f":"IF(QI15,EOMONTH(QI16,$F$17),QH17)","v":"2059-05-31"},{"$f":"IF(QJ15,EOMONTH(QJ16,$F$17),QI17)","v":"2059-05-31"},{"$f":"IF(QK15,EOMONTH(QK16,$F$17),QJ17)","v":"2059-05-31"},{"$f":"IF(QL15,EOMONTH(QL16,$F$17),QK17)","v":"2059-05-31"},{"$f":"IF(QM15,EOMONTH(QM16,$F$17),QL17)","v":"2059-05-31"},{"$f":"IF(QN15,EOMONTH(QN16,$F$17),QM17)","v":"2059-05-31"},{"$f":"IF(QO15,EOMONTH(QO16,$F$17),QN17)","v":"2059-05-31"},{"$f":"IF(QP15,EOMONTH(QP16,$F$17),QO17)","v":"2059-05-31"},{"$f":"IF(QQ15,EOMONTH(QQ16,$F$17),QP17)","v":"2059-05-31"},{"$f":"IF(QR15,EOMONTH(QR16,$F$17),QQ17)","v":"2059-05-31"},{"$f":"IF(QS15,EOMONTH(QS16,$F$17),QR17)","v":"2059-05-31"},{"$f":"IF(QT15,EOMONTH(QT16,$F$17),QS17)","v":"2059-05-31"},{"$f":"IF(QU15,EOMONTH(QU16,$F$17),QT17)","v":"2059-05-31"},{"$f":"IF(QV15,EOMONTH(QV16,$F$17),QU17)","v":"2059-05-31"},{"$f":"IF(QW15,EOMONTH(QW16,$F$17),QV17)","v":"2059-05-31"},{"$f":"IF(QX15,EOMONTH(QX16,$F$17),QW17)","v":"2059-05-31"},{"$f":"IF(QY15,EOMONTH(QY16,$F$17),QX17)","v":"2059-05-31"},{"$f":"IF(QZ15,EOMONTH(QZ16,$F$17),QY17)","v":"2059-05-31"},{"$f":"IF(RA15,EOMONTH(RA16,$F$17),QZ17)","v":"2059-05-31"},{"$f":"IF(RB15,EOMONTH(RB16,$F$17),RA17)","v":"2059-05-31"},{"$f":"IF(RC15,EOMONTH(RC16,$F$17),RB17)","v":"2059-05-31"},{"$f":"IF(RD15,EOMONTH(RD16,$F$17),RC17)","v":"2059-05-31"},{"$f":"IF(RE15,EOMONTH(RE16,$F$17),RD17)","v":"2059-05-31"},{"$f":"IF(RF15,EOMONTH(RF16,$F$17),RE17)","v":"2059-05-31"},{"$f":"IF(RG15,EOMONTH(RG16,$F$17),RF17)","v":"2059-05-31"},{"$f":"IF(RH15,EOMONTH(RH16,$F$17),RG17)","v":"2059-05-31"},{"$f":"IF(RI15,EOMONTH(RI16,$F$17),RH17)","v":"2059-05-31"},{"$f":"IF(RJ15,EOMONTH(RJ16,$F$17),RI17)","v":"2059-05-31"},{"$f":"IF(RK15,EOMONTH(RK16,$F$17),RJ17)","v":"2059-05-31"},{"$f":"IF(RL15,EOMONTH(RL16,$F$17),RK17)","v":"2059-05-31"},{"$f":"IF(RM15,EOMONTH(RM16,$F$17),RL17)","v":"2059-05-31"},{"$f":"IF(RN15,EOMONTH(RN16,$F$17),RM17)","v":"2059-05-31"},{"$f":"IF(RO15,EOMONTH(RO16,$F$17),RN17)","v":"2059-05-31"},{"$f":"IF(RP15,EOMONTH(RP16,$F$17),RO17)","v":"2059-05-31"},{"$f":"IF(RQ15,EOMONTH(RQ16,$F$17),RP17)","v":"2059-05-31"},{"$f":"IF(RR15,EOMONTH(RR16,$F$17),RQ17)","v":"2059-05-31"},{"$f":"IF(RS15,EOMONTH(RS16,$F$17),RR17)","v":"2059-05-31"},{"$f":"IF(RT15,EOMONTH(RT16,$F$17),RS17)","v":"2059-05-31"},{"$f":"IF(RU15,EOMONTH(RU16,$F$17),RT17)","v":"2059-05-31"},{"$f":"IF(RV15,EOMONTH(RV16,$F$17),RU17)","v":"2059-05-31"},{"$f":"IF(RW15,EOMONTH(RW16,$F$17),RV17)","v":"2059-05-31"},{"$f":"IF(RX15,EOMONTH(RX16,$F$17),RW17)","v":"2059-05-31"},{"$f":"IF(RY15,EOMONTH(RY16,$F$17),RX17)","v":"2059-05-31"},{"$f":"IF(RZ15,EOMONTH(RZ16,$F$17),RY17)","v":"2059-05-31"},{"$f":"IF(SA15,EOMONTH(SA16,$F$17),RZ17)","v":"2059-05-31"},{"$f":"IF(SB15,EOMONTH(SB16,$F$17),SA17)","v":"2059-05-31"},{"$f":"IF(SC15,EOMONTH(SC16,$F$17),SB17)","v":"2059-05-31"},{"$f":"IF(SD15,EOMONTH(SD16,$F$17),SC17)","v":"2059-05-31"},{"$f":"IF(SE15,EOMONTH(SE16,$F$17),SD17)","v":"2059-05-31"},{"$f":"IF(SF15,EOMONTH(SF16,$F$17),SE17)","v":"2059-05-31"},{"$f":"IF(SG15,EOMONTH(SG16,$F$17),SF17)","v":"2059-05-31"},{"$f":"IF(SH15,EOMONTH(SH16,$F$17),SG17)","v":"2059-05-31"},{"$f":"IF(SI15,EOMONTH(SI16,$F$17),SH17)","v":"2059-05-31"},{"$f":"IF(SJ15,EOMONTH(SJ16,$F$17),SI17)","v":"2059-05-31"},{"$f":"IF(SK15,EOMONTH(SK16,$F$17),SJ17)","v":"2059-05-31"},{"$f":"IF(SL15,EOMONTH(SL16,$F$17),SK17)","v":"2059-05-31"},{"$f":"IF(SM15,EOMONTH(SM16,$F$17),SL17)","v":"2059-05-31"},{"$f":"IF(SN15,EOMONTH(SN16,$F$17),SM17)","v":"2059-05-31"},{"$f":"IF(SO15,EOMONTH(SO16,$F$17),SN17)","v":"2059-05-31"},{"$f":"IF(SP15,EOMONTH(SP16,$F$17),SO17)","v":"2059-05-31"},{"$f":"IF(SQ15,EOMONTH(SQ16,$F$17),SP17)","v":"2059-05-31"},{"$f":"IF(SR15,EOMONTH(SR16,$F$17),SQ17)","v":"2059-05-31"},{"$f":"IF(SS15,EOMONTH(SS16,$F$17),SR17)","v":"2059-05-31"},{"$f":"IF(ST15,EOMONTH(ST16,$F$17),SS17)","v":"2059-05-31"},{"$f":"IF(SU15,EOMONTH(SU16,$F$17),ST17)","v":"2059-05-31"},{"$f":"IF(SV15,EOMONTH(SV16,$F$17),SU17)","v":"2059-05-31"},{"$f":"IF(SW15,EOMONTH(SW16,$F$17),SV17)","v":"2059-05-31"},{"$f":"IF(SX15,EOMONTH(SX16,$F$17),SW17)","v":"2059-05-31"},{"$f":"IF(SY15,EOMONTH(SY16,$F$17),SX17)","v":"2059-05-31"},{"$f":"IF(SZ15,EOMONTH(SZ16,$F$17),SY17)","v":"2059-05-31"},{"$f":"IF(TA15,EOMONTH(TA16,$F$17),SZ17)","v":"2059-05-31"},{"$f":"IF(TB15,EOMONTH(TB16,$F$17),TA17)","v":"2059-05-31"},{"$f":"IF(TC15,EOMONTH(TC16,$F$17),TB17)","v":"2059-05-31"},{"$f":"IF(TD15,EOMONTH(TD16,$F$17),TC17)","v":"2059-05-31"},{"$f":"IF(TE15,EOMONTH(TE16,$F$17),TD17)","v":"2059-05-31"},{"$f":"IF(TF15,EOMONTH(TF16,$F$17),TE17)","v":"2059-05-31"},{"$f":"IF(TG15,EOMONTH(TG16,$F$17),TF17)","v":"2059-05-31"},{"$f":"IF(TH15,EOMONTH(TH16,$F$17),TG17)","v":"2059-05-31"},{"$f":"IF(TI15,EOMONTH(TI16,$F$17),TH17)","v":"2059-05-31"},{"$f":"IF(TJ15,EOMONTH(TJ16,$F$17),TI17)","v":"2059-05-31"},{"$f":"IF(TK15,EOMONTH(TK16,$F$17),TJ17)","v":"2059-05-31"},{"$f":"IF(TL15,EOMONTH(TL16,$F$17),TK17)","v":"2059-05-31"},{"$f":"IF(TM15,EOMONTH(TM16,$F$17),TL17)","v":"2059-05-31"},{"$f":"IF(TN15,EOMONTH(TN16,$F$17),TM17)","v":"2059-05-31"},{"$f":"IF(TO15,EOMONTH(TO16,$F$17),TN17)","v":"2059-05-31"},{"$f":"IF(TP15,EOMONTH(TP16,$F$17),TO17)","v":"2059-05-31"},{"$f":"IF(TQ15,EOMONTH(TQ16,$F$17),TP17)","v":"2059-05-31"},{"$f":"IF(TR15,EOMONTH(TR16,$F$17),TQ17)","v":"2059-05-31"},{"$f":"IF(TS15,EOMONTH(TS16,$F$17),TR17)","v":"2059-05-31"},{"$f":"IF(TT15,EOMONTH(TT16,$F$17),TS17)","v":"2059-05-31"},{"$f":"IF(TU15,EOMONTH(TU16,$F$17),TT17)","v":"2059-05-31"},{"$f":"IF(TV15,EOMONTH(TV16,$F$17),TU17)","v":"2059-05-31"},{"$f":"IF(TW15,EOMONTH(TW16,$F$17),TV17)","v":"2059-05-31"},{"$f":"IF(TX15,EOMONTH(TX16,$F$17),TW17)","v":"2059-05-31"},{"$f":"IF(TY15,EOMONTH(TY16,$F$17),TX17)","v":"2059-05-31"},{"$f":"IF(TZ15,EOMONTH(TZ16,$F$17),TY17)","v":"2059-05-31"},{"$f":"IF(UA15,EOMONTH(UA16,$F$17),TZ17)","v":"2059-05-31"},{"$f":"IF(UB15,EOMONTH(UB16,$F$17),UA17)","v":"2059-05-31"},{"$f":"IF(UC15,EOMONTH(UC16,$F$17),UB17)","v":"2059-05-31"},{"$f":"IF(UD15,EOMONTH(UD16,$F$17),UC17)","v":"2059-05-31"},{"$f":"IF(UE15,EOMONTH(UE16,$F$17),UD17)","v":"2059-05-31"},{"$f":"IF(UF15,EOMONTH(UF16,$F$17),UE17)","v":"2059-05-31"},{"$f":"IF(UG15,EOMONTH(UG16,$F$17),UF17)","v":"2059-05-31"},{"$f":"IF(UH15,EOMONTH(UH16,$F$17),UG17)","v":"2059-05-31"},{"$f":"IF(UI15,EOMONTH(UI16,$F$17),UH17)","v":"2059-05-31"},{"$f":"IF(UJ15,EOMONTH(UJ16,$F$17),UI17)","v":"2059-05-31"},{"$f":"IF(UK15,EOMONTH(UK16,$F$17),UJ17)","v":"2059-05-31"},{"$f":"IF(UL15,EOMONTH(UL16,$F$17),UK17)","v":"2059-05-31"},{"$f":"IF(UM15,EOMONTH(UM16,$F$17),UL17)","v":"2059-05-31"},{"$f":"IF(UN15,EOMONTH(UN16,$F$17),UM17)","v":"2059-05-31"},{"$f":"IF(UO15,EOMONTH(UO16,$F$17),UN17)","v":"2059-05-31"},{"$f":"IF(UP15,EOMONTH(UP16,$F$17),UO17)","v":"2059-05-31"},{"$f":"IF(UQ15,EOMONTH(UQ16,$F$17),UP17)","v":"2059-05-31"},{"$f":"IF(UR15,EOMONTH(UR16,$F$17),UQ17)","v":"2059-05-31"},{"$f":"IF(US15,EOMONTH(US16,$F$17),UR17)","v":"2059-05-31"},{"$f":"IF(UT15,EOMONTH(UT16,$F$17),US17)","v":"2059-05-31"},{"$f":"IF(UU15,EOMONTH(UU16,$F$17),UT17)","v":"2059-05-31"},{"$f":"IF(UV15,EOMONTH(UV16,$F$17),UU17)","v":"2059-05-31"},{"$f":"IF(UW15,EOMONTH(UW16,$F$17),UV17)","v":"2059-05-31"},{"$f":"IF(UX15,EOMONTH(UX16,$F$17),UW17)","v":"2059-05-31"},{"$f":"IF(UY15,EOMONTH(UY16,$F$17),UX17)","v":"2059-05-31"},{"$f":"IF(UZ15,EOMONTH(UZ16,$F$17),UY17)","v":"2059-05-31"},{"$f":"IF(VA15,EOMONTH(VA16,$F$17),UZ17)","v":"2059-05-31"},{"$f":"IF(VB15,EOMONTH(VB16,$F$17),VA17)","v":"2059-05-31"},{"$f":"IF(VC15,EOMONTH(VC16,$F$17),VB17)","v":"2059-05-31"},{"$f":"IF(VD15,EOMONTH(VD16,$F$17),VC17)","v":"2059-05-31"},{"$f":"IF(VE15,EOMONTH(VE16,$F$17),VD17)","v":"2059-05-31"},{"$f":"IF(VF15,EOMONTH(VF16,$F$17),VE17)","v":"2059-05-31"},{"$f":"IF(VG15,EOMONTH(VG16,$F$17),VF17)","v":"2059-05-31"},{"$f":"IF(VH15,EOMONTH(VH16,$F$17),VG17)","v":"2059-05-31"},{"$f":"IF(VI15,EOMONTH(VI16,$F$17),VH17)","v":"2059-05-31"},{"$f":"IF(VJ15,EOMONTH(VJ16,$F$17),VI17)","v":"2059-05-31"},{"$f":"IF(VK15,EOMONTH(VK16,$F$17),VJ17)","v":"2059-05-31"},{"$f":"IF(VL15,EOMONTH(VL16,$F$17),VK17)","v":"2059-05-31"},{"$f":"IF(VM15,EOMONTH(VM16,$F$17),VL17)","v":"2059-05-31"},{"$f":"IF(VN15,EOMONTH(VN16,$F$17),VM17)","v":"2059-05-31"},{"$f":"IF(VO15,EOMONTH(VO16,$F$17),VN17)","v":"2059-05-31"},{"$f":"IF(VP15,EOMONTH(VP16,$F$17),VO17)","v":"2059-05-31"},{"$f":"IF(VQ15,EOMONTH(VQ16,$F$17),VP17)","v":"2059-05-31"},{"$f":"IF(VR15,EOMONTH(VR16,$F$17),VQ17)","v":"2059-05-31"},{"$f":"IF(VS15,EOMONTH(VS16,$F$17),VR17)","v":"2059-05-31"},{"$f":"IF(VT15,EOMONTH(VT16,$F$17),VS17)","v":"2059-05-31"},{"$f":"IF(VU15,EOMONTH(VU16,$F$17),VT17)","v":"2059-05-31"},{"$f":"IF(VV15,EOMONTH(VV16,$F$17),VU17)","v":"2059-05-31"},{"$f":"IF(VW15,EOMONTH(VW16,$F$17),VV17)","v":"2059-05-31"},{"$f":"IF(VX15,EOMONTH(VX16,$F$17),VW17)","v":"2059-05-31"},{"$f":"IF(VY15,EOMONTH(VY16,$F$17),VX17)","v":"2059-05-31"},{"$f":"IF(VZ15,EOMONTH(VZ16,$F$17),VY17)","v":"2059-05-31"},{"$f":"IF(WA15,EOMONTH(WA16,$F$17),VZ17)","v":"2059-05-31"},{"$f":"IF(WB15,EOMONTH(WB16,$F$17),WA17)","v":"2059-05-31"},{"$f":"IF(WC15,EOMONTH(WC16,$F$17),WB17)","v":"2059-05-31"},{"$f":"IF(WD15,EOMONTH(WD16,$F$17),WC17)","v":"2059-05-31"},{"$f":"IF(WE15,EOMONTH(WE16,$F$17),WD17)","v":"2059-05-31"},{"$f":"IF(WF15,EOMONTH(WF16,$F$17),WE17)","v":"2059-05-31"},{"$f":"IF(WG15,EOMONTH(WG16,$F$17),WF17)","v":"2059-05-31"},{"$f":"IF(WH15,EOMONTH(WH16,$F$17),WG17)","v":"2059-05-31"},{"$f":"IF(WI15,EOMONTH(WI16,$F$17),WH17)","v":"2059-05-31"},{"$f":"IF(WJ15,EOMONTH(WJ16,$F$17),WI17)","v":"2059-05-31"},{"$f":"IF(WK15,EOMONTH(WK16,$F$17),WJ17)","v":"2059-05-31"},{"$f":"IF(WL15,EOMONTH(WL16,$F$17),WK17)","v":"2059-05-31"},{"$f":"IF(WM15,EOMONTH(WM16,$F$17),WL17)","v":"2059-05-31"},{"$f":"IF(WN15,EOMONTH(WN16,$F$17),WM17)","v":"2059-05-31"},{"$f":"IF(WO15,EOMONTH(WO16,$F$17),WN17)","v":"2059-05-31"},{"$f":"IF(WP15,EOMONTH(WP16,$F$17),WO17)","v":"2059-05-31"},{"$f":"IF(WQ15,EOMONTH(WQ16,$F$17),WP17)","v":"2059-05-31"},{"$f":"IF(WR15,EOMONTH(WR16,$F$17),WQ17)","v":"2059-05-31"},{"$f":"IF(WS15,EOMONTH(WS16,$F$17),WR17)","v":"2059-05-31"},{"$f":"IF(WT15,EOMONTH(WT16,$F$17),WS17)","v":"2059-05-31"},{"$f":"IF(WU15,EOMONTH(WU16,$F$17),WT17)","v":"2059-05-31"},{"$f":"IF(WV15,EOMONTH(WV16,$F$17),WU17)","v":"2059-05-31"},{"$f":"IF(WW15,EOMONTH(WW16,$F$17),WV17)","v":"2059-05-31"},{"$f":"IF(WX15,EOMONTH(WX16,$F$17),WW17)","v":"2059-05-31"},{"$f":"IF(WY15,EOMONTH(WY16,$F$17),WX17)","v":"2059-05-31"},{"$f":"IF(WZ15,EOMONTH(WZ16,$F$17),WY17)","v":"2059-05-31"},{"$f":"IF(XA15,EOMONTH(XA16,$F$17),WZ17)","v":"2059-05-31"},{"$f":"IF(XB15,EOMONTH(XB16,$F$17),XA17)","v":"2059-05-31"},{"$f":"IF(XC15,EOMONTH(XC16,$F$17),XB17)","v":"2059-05-31"},{"$f":"IF(XD15,EOMONTH(XD16,$F$17),XC17)","v":"2059-05-31"},{"$f":"IF(XE15,EOMONTH(XE16,$F$17),XD17)","v":"2059-05-31"},{"$f":"IF(XF15,EOMONTH(XF16,$F$17),XE17)","v":"2059-05-31"},{"$f":"IF(XG15,EOMONTH(XG16,$F$17),XF17)","v":"2059-05-31"},{"$f":"IF(XH15,EOMONTH(XH16,$F$17),XG17)","v":"2059-05-31"},{"$f":"IF(XI15,EOMONTH(XI16,$F$17),XH17)","v":"2059-05-31"},{"$f":"IF(XJ15,EOMONTH(XJ16,$F$17),XI17)","v":"2059-05-31"},{"$f":"IF(XK15,EOMONTH(XK16,$F$17),XJ17)","v":"2059-05-31"},{"$f":"IF(XL15,EOMONTH(XL16,$F$17),XK17)","v":"2059-05-31"},{"$f":"IF(XM15,EOMONTH(XM16,$F$17),XL17)","v":"2059-05-31"},{"$f":"IF(XN15,EOMONTH(XN16,$F$17),XM17)","v":"2059-05-31"},{"$f":"IF(XO15,EOMONTH(XO16,$F$17),XN17)","v":"2059-05-31"},{"$f":"IF(XP15,EOMONTH(XP16,$F$17),XO17)","v":"2059-05-31"},{"$f":"IF(XQ15,EOMONTH(XQ16,$F$17),XP17)","v":"2059-05-31"},{"$f":"IF(XR15,EOMONTH(XR16,$F$17),XQ17)","v":"2059-05-31"},{"$f":"IF(XS15,EOMONTH(XS16,$F$17),XR17)","v":"2059-05-31"},{"$f":"IF(XT15,EOMONTH(XT16,$F$17),XS17)","v":"2059-05-31"},{"$f":"IF(XU15,EOMONTH(XU16,$F$17),XT17)","v":"2059-05-31"},{"$f":"IF(XV15,EOMONTH(XV16,$F$17),XU17)","v":"2059-05-31"},{"$f":"IF(XW15,EOMONTH(XW16,$F$17),XV17)","v":"2059-05-31"},{"$f":"IF(XX15,EOMONTH(XX16,$F$17),XW17)","v":"2059-05-31"},{"$f":"IF(XY15,EOMONTH(XY16,$F$17),XX17)","v":"2059-05-31"},{"$f":"IF(XZ15,EOMONTH(XZ16,$F$17),XY17)","v":"2059-05-31"},{"$f":"IF(YA15,EOMONTH(YA16,$F$17),XZ17)","v":"2059-05-31"},{"$f":"IF(YB15,EOMONTH(YB16,$F$17),YA17)","v":"2059-05-31"},{"$f":"IF(YC15,EOMONTH(YC16,$F$17),YB17)","v":"2059-05-31"},{"$f":"IF(YD15,EOMONTH(YD16,$F$17),YC17)","v":"2059-05-31"},{"$f":"IF(YE15,EOMONTH(YE16,$F$17),YD17)","v":"2059-05-31"},{"$f":"IF(YF15,EOMONTH(YF16,$F$17),YE17)","v":"2059-05-31"},{"$f":"IF(YG15,EOMONTH(YG16,$F$17),YF17)","v":"2059-05-31"},{"$f":"IF(YH15,EOMONTH(YH16,$F$17),YG17)","v":"2059-05-31"},{"$f":"IF(YI15,EOMONTH(YI16,$F$17),YH17)","v":"2059-05-31"},{"$f":"IF(YJ15,EOMONTH(YJ16,$F$17),YI17)","v":"2059-05-31"},{"$f":"IF(YK15,EOMONTH(YK16,$F$17),YJ17)","v":"2059-05-31"},{"$f":"IF(YL15,EOMONTH(YL16,$F$17),YK17)","v":"2059-05-31"},{"$f":"IF(YM15,EOMONTH(YM16,$F$17),YL17)","v":"2059-05-31"},{"$f":"IF(YN15,EOMONTH(YN16,$F$17),YM17)","v":"2059-05-31"},{"$f":"IF(YO15,EOMONTH(YO16,$F$17),YN17)","v":"2059-05-31"},{"$f":"IF(YP15,EOMONTH(YP16,$F$17),YO17)","v":"2059-05-31"},{"$f":"IF(YQ15,EOMONTH(YQ16,$F$17),YP17)","v":"2059-05-31"},{"$f":"IF(YR15,EOMONTH(YR16,$F$17),YQ17)","v":"2059-05-31"},{"$f":"IF(YS15,EOMONTH(YS16,$F$17),YR17)","v":"2059-05-31"},{"$f":"IF(YT15,EOMONTH(YT16,$F$17),YS17)","v":"2059-05-31"},{"$f":"IF(YU15,EOMONTH(YU16,$F$17),YT17)","v":"2059-05-31"},{"$f":"IF(YV15,EOMONTH(YV16,$F$17),YU17)","v":"2059-05-31"},{"$f":"IF(YW15,EOMONTH(YW16,$F$17),YV17)","v":"2059-05-31"},{"$f":"IF(YX15,EOMONTH(YX16,$F$17),YW17)","v":"2059-05-31"},{"$f":"IF(YY15,EOMONTH(YY16,$F$17),YX17)","v":"2059-05-31"},{"$f":"IF(YZ15,EOMONTH(YZ16,$F$17),YY17)","v":"2059-05-31"},{"$f":"IF(ZA15,EOMONTH(ZA16,$F$17),YZ17)","v":"2059-05-31"},{"$f":"IF(ZB15,EOMONTH(ZB16,$F$17),ZA17)","v":"2059-05-31"},{"$f":"IF(ZC15,EOMONTH(ZC16,$F$17),ZB17)","v":"2059-05-31"},{"$f":"IF(ZD15,EOMONTH(ZD16,$F$17),ZC17)","v":"2059-05-31"},{"$f":"IF(ZE15,EOMONTH(ZE16,$F$17),ZD17)","v":"2059-05-31"},{"$f":"IF(ZF15,EOMONTH(ZF16,$F$17),ZE17)","v":"2059-05-31"},{"$f":"IF(ZG15,EOMONTH(ZG16,$F$17),ZF17)","v":"2059-05-31"},{"$f":"IF(ZH15,EOMONTH(ZH16,$F$17),ZG17)","v":"2059-05-31"},{"$f":"IF(ZI15,EOMONTH(ZI16,$F$17),ZH17)","v":"2059-05-31"},{"$f":"IF(ZJ15,EOMONTH(ZJ16,$F$17),ZI17)","v":"2059-05-31"},{"$f":"IF(ZK15,EOMONTH(ZK16,$F$17),ZJ17)","v":"2059-05-31"},{"$f":"IF(ZL15,EOMONTH(ZL16,$F$17),ZK17)","v":"2059-05-31"},{"$f":"IF(ZM15,EOMONTH(ZM16,$F$17),ZL17)","v":"2059-05-31"},{"$f":"IF(ZN15,EOMONTH(ZN16,$F$17),ZM17)","v":"2059-05-31"},{"$f":"IF(ZO15,EOMONTH(ZO16,$F$17),ZN17)","v":"2059-05-31"},{"$f":"IF(ZP15,EOMONTH(ZP16,$F$17),ZO17)","v":"2059-05-31"},{"$f":"IF(ZQ15,EOMONTH(ZQ16,$F$17),ZP17)","v":"2059-05-31"},{"$f":"IF(ZR15,EOMONTH(ZR16,$F$17),ZQ17)","v":"2059-05-31"},{"$f":"IF(ZS15,EOMONTH(ZS16,$F$17),ZR17)","v":"2059-05-31"},{"$f":"IF(ZT15,EOMONTH(ZT16,$F$17),ZS17)","v":"2059-05-31"},{"$f":"IF(ZU15,EOMONTH(ZU16,$F$17),ZT17)","v":"2059-05-31"},{"$f":"IF(ZV15,EOMONTH(ZV16,$F$17),ZU17)","v":"2059-05-31"},{"$f":"IF(ZW15,EOMONTH(ZW16,$F$17),ZV17)","v":"2059-05-31"},{"$f":"IF(ZX15,EOMONTH(ZX16,$F$17),ZW17)","v":"2059-05-31"},{"$f":"IF(ZY15,EOMONTH(ZY16,$F$17),ZX17)","v":"2059-05-31"},{"$f":"IF(ZZ15,EOMONTH(ZZ16,$F$17),ZY17)","v":"2059-05-31"},{"$f":"IF(AAA15,EOMONTH(AAA16,$F$17),ZZ17)","v":"2059-05-31"},{"$f":"IF(AAB15,EOMONTH(AAB16,$F$17),AAA17)","v":"2059-05-31"},{"$f":"IF(AAC15,EOMONTH(AAC16,$F$17),AAB17)","v":"2059-05-31"},{"$f":"IF(AAD15,EOMONTH(AAD16,$F$17),AAC17)","v":"2059-05-31"},{"$f":"IF(AAE15,EOMONTH(AAE16,$F$17),AAD17)","v":"2059-05-31"},{"$f":"IF(AAF15,EOMONTH(AAF16,$F$17),AAE17)","v":"2059-05-31"},{"$f":"IF(AAG15,EOMONTH(AAG16,$F$17),AAF17)","v":"2059-05-31"},{"$f":"IF(AAH15,EOMONTH(AAH16,$F$17),AAG17)","v":"2059-05-31"},{"$f":"IF(AAI15,EOMONTH(AAI16,$F$17),AAH17)","v":"2059-05-31"},{"$f":"IF(AAJ15,EOMONTH(AAJ16,$F$17),AAI17)","v":"2059-05-31"},{"$f":"IF(AAK15,EOMONTH(AAK16,$F$17),AAJ17)","v":"2059-05-31"},{"$f":"IF(AAL15,EOMONTH(AAL16,$F$17),AAK17)","v":"2059-05-31"},{"$f":"IF(AAM15,EOMONTH(AAM16,$F$17),AAL17)","v":"2059-05-31"},{"$f":"IF(AAN15,EOMONTH(AAN16,$F$17),AAM17)","v":"2059-05-31"},{"$f":"IF(AAO15,EOMONTH(AAO16,$F$17),AAN17)","v":"2059-05-31"},{"$f":"IF(AAP15,EOMONTH(AAP16,$F$17),AAO17)","v":"2059-05-31"},{"$f":"IF(AAQ15,EOMONTH(AAQ16,$F$17),AAP17)","v":"2059-05-31"},{"$f":"IF(AAR15,EOMONTH(AAR16,$F$17),AAQ17)","v":"2059-05-31"},{"$f":"IF(AAS15,EOMONTH(AAS16,$F$17),AAR17)","v":"2059-05-31"},{"$f":"IF(AAT15,EOMONTH(AAT16,$F$17),AAS17)","v":"2059-05-31"},{"$f":"IF(AAU15,EOMONTH(AAU16,$F$17),AAT17)","v":"2059-05-31"},{"$f":"IF(AAV15,EOMONTH(AAV16,$F$17),AAU17)","v":"2059-05-31"},{"$f":"IF(AAW15,EOMONTH(AAW16,$F$17),AAV17)","v":"2059-05-31"},{"$f":"IF(AAX15,EOMONTH(AAX16,$F$17),AAW17)","v":"2059-05-31"},{"$f":"IF(AAY15,EOMONTH(AAY16,$F$17),AAX17)","v":"2059-05-31"},{"$f":"IF(AAZ15,EOMONTH(AAZ16,$F$17),AAY17)","v":"2059-05-31"},{"$f":"IF(ABA15,EOMONTH(ABA16,$F$17),AAZ17)","v":"2059-05-31"},{"$f":"IF(ABB15,EOMONTH(ABB16,$F$17),ABA17)","v":"2059-05-31"},{"$f":"IF(ABC15,EOMONTH(ABC16,$F$17),ABB17)","v":"2059-05-31"},{"$f":"IF(ABD15,EOMONTH(ABD16,$F$17),ABC17)","v":"2059-05-31"},{"$f":"IF(ABE15,EOMONTH(ABE16,$F$17),ABD17)","v":"2059-05-31"},{"$f":"IF(ABF15,EOMONTH(ABF16,$F$17),ABE17)","v":"2059-05-31"},{"$f":"IF(ABG15,EOMONTH(ABG16,$F$17),ABF17)","v":"2059-05-31"},{"$f":"IF(ABH15,EOMONTH(ABH16,$F$17),ABG17)","v":"2059-05-31"},{"$f":"IF(ABI15,EOMONTH(ABI16,$F$17),ABH17)","v":"2059-05-31"},{"$f":"IF(ABJ15,EOMONTH(ABJ16,$F$17),ABI17)","v":"2059-05-31"},{"$f":"IF(ABK15,EOMONTH(ABK16,$F$17),ABJ17)","v":"2059-05-31"},{"$f":"IF(ABL15,EOMONTH(ABL16,$F$17),ABK17)","v":"2059-05-31"},{"$f":"IF(ABM15,EOMONTH(ABM16,$F$17),ABL17)","v":"2059-05-31"},{"$f":"IF(ABN15,EOMONTH(ABN16,$F$17),ABM17)","v":"2059-05-31"},{"$f":"IF(ABO15,EOMONTH(ABO16,$F$17),ABN17)","v":"2059-05-31"},{"$f":"IF(ABP15,EOMONTH(ABP16,$F$17),ABO17)","v":"2059-05-31"},{"$f":"IF(ABQ15,EOMONTH(ABQ16,$F$17),ABP17)","v":"2059-05-31"},{"$f":"IF(ABR15,EOMONTH(ABR16,$F$17),ABQ17)","v":"2059-05-31"},{"$f":"IF(ABS15,EOMONTH(ABS16,$F$17),ABR17)","v":"2059-05-31"},{"$f":"IF(ABT15,EOMONTH(ABT16,$F$17),ABS17)","v":"2059-05-31"},{"$f":"IF(ABU15,EOMONTH(ABU16,$F$17),ABT17)","v":"2059-05-31"},{"$f":"IF(ABV15,EOMONTH(ABV16,$F$17),ABU17)","v":"2059-05-31"},{"$f":"IF(ABW15,EOMONTH(ABW16,$F$17),ABV17)","v":"2059-05-31"},{"$f":"IF(ABX15,EOMONTH(ABX16,$F$17),ABW17)","v":"2059-05-31"},{"$f":"IF(ABY15,EOMONTH(ABY16,$F$17),ABX17)","v":"2059-05-31"},{"$f":"IF(ABZ15,EOMONTH(ABZ16,$F$17),ABY17)","v":"2059-05-31"},{"$f":"IF(ACA15,EOMONTH(ACA16,$F$17),ABZ17)","v":"2059-05-31"},{"$f":"IF(ACB15,EOMONTH(ACB16,$F$17),ACA17)","v":"2059-05-31"},{"$f":"IF(ACC15,EOMONTH(ACC16,$F$17),ACB17)","v":"2059-05-31"},{"$f":"IF(ACD15,EOMONTH(ACD16,$F$17),ACC17)","v":"2059-05-31"},{"$f":"IF(ACE15,EOMONTH(ACE16,$F$17),ACD17)","v":"2059-05-31"},{"$f":"IF(ACF15,EOMONTH(ACF16,$F$17),ACE17)","v":"2059-05-31"},{"$f":"IF(ACG15,EOMONTH(ACG16,$F$17),ACF17)","v":"2059-05-31"},{"$f":"IF(ACH15,EOMONTH(ACH16,$F$17),ACG17)","v":"2059-05-31"},{"$f":"IF(ACI15,EOMONTH(ACI16,$F$17),ACH17)","v":"2059-05-31"},{"$f":"IF(ACJ15,EOMONTH(ACJ16,$F$17),ACI17)","v":"2059-05-31"},{"$f":"IF(ACK15,EOMONTH(ACK16,$F$17),ACJ17)","v":"2059-05-31"},{"$f":"IF(ACL15,EOMONTH(ACL16,$F$17),ACK17)","v":"2059-05-31"},{"$f":"IF(ACM15,EOMONTH(ACM16,$F$17),ACL17)","v":"2059-05-31"},{"$f":"IF(ACN15,EOMONTH(ACN16,$F$17),ACM17)","v":"2059-05-31"},{"$f":"IF(ACO15,EOMONTH(ACO16,$F$17),ACN17)","v":"2059-05-31"},{"$f":"IF(ACP15,EOMONTH(ACP16,$F$17),ACO17)","v":"2059-05-31"},{"$f":"IF(ACQ15,EOMONTH(ACQ16,$F$17),ACP17)","v":"2059-05-31"},{"$f":"IF(ACR15,EOMONTH(ACR16,$F$17),ACQ17)","v":"2059-05-31"},{"$f":"IF(ACS15,EOMONTH(ACS16,$F$17),ACR17)","v":"2059-05-31"},{"$f":"IF(ACT15,EOMONTH(ACT16,$F$17),ACS17)","v":"2059-05-31"},{"$f":"IF(ACU15,EOMONTH(ACU16,$F$17),ACT17)","v":"2059-05-31"},{"$f":"IF(ACV15,EOMONTH(ACV16,$F$17),ACU17)","v":"2059-05-31"},{"$f":"IF(ACW15,EOMONTH(ACW16,$F$17),ACV17)","v":"2059-05-31"},{"$f":"IF(ACX15,EOMONTH(ACX16,$F$17),ACW17)","v":"2059-05-31"},{"$f":"IF(ACY15,EOMONTH(ACY16,$F$17),ACX17)","v":"2059-05-31"},{"$f":"IF(ACZ15,EOMONTH(ACZ16,$F$17),ACY17)","v":"2059-05-31"},{"$f":"IF(ADA15,EOMONTH(ADA16,$F$17),ACZ17)","v":"2059-05-31"},{"$f":"IF(ADB15,EOMONTH(ADB16,$F$17),ADA17)","v":"2059-05-31"},{"$f":"IF(ADC15,EOMONTH(ADC16,$F$17),ADB17)","v":"2059-05-31"},{"$f":"IF(ADD15,EOMONTH(ADD16,$F$17),ADC17)","v":"2059-05-31"},{"$f":"IF(ADE15,EOMONTH(ADE16,$F$17),ADD17)","v":"2059-05-31"},{"$f":"IF(ADF15,EOMONTH(ADF16,$F$17),ADE17)","v":"2059-05-31"},{"$f":"IF(ADG15,EOMONTH(ADG16,$F$17),ADF17)","v":"2059-05-31"},{"$f":"IF(ADH15,EOMONTH(ADH16,$F$17),ADG17)","v":"2059-05-31"},{"$f":"IF(ADI15,EOMONTH(ADI16,$F$17),ADH17)","v":"2059-05-31"},{"$f":"IF(ADJ15,EOMONTH(ADJ16,$F$17),ADI17)","v":"2059-05-31"},{"$f":"IF(ADK15,EOMONTH(ADK16,$F$17),ADJ17)","v":"2059-05-31"},{"$f":"IF(ADL15,EOMONTH(ADL16,$F$17),ADK17)","v":"2059-05-31"},{"$f":"IF(ADM15,EOMONTH(ADM16,$F$17),ADL17)","v":"2059-05-31"},{"$f":"IF(ADN15,EOMONTH(ADN16,$F$17),ADM17)","v":"2059-05-31"},{"$f":"IF(ADO15,EOMONTH(ADO16,$F$17),ADN17)","v":"2059-05-31"},{"$f":"IF(ADP15,EOMONTH(ADP16,$F$17),ADO17)","v":"2059-05-31"},{"$f":"IF(ADQ15,EOMONTH(ADQ16,$F$17),ADP17)","v":"2059-05-31"},{"$f":"IF(ADR15,EOMONTH(ADR16,$F$17),ADQ17)","v":"2059-05-31"},{"$f":"IF(ADS15,EOMONTH(ADS16,$F$17),ADR17)","v":"2059-05-31"},{"$f":"IF(ADT15,EOMONTH(ADT16,$F$17),ADS17)","v":"2059-05-31"},{"$f":"IF(ADU15,EOMONTH(ADU16,$F$17),ADT17)","v":"2059-05-31"},{"$f":"IF(ADV15,EOMONTH(ADV16,$F$17),ADU17)","v":"2059-05-31"},{"$f":"IF(ADW15,EOMONTH(ADW16,$F$17),ADV17)","v":"2059-05-31"},{"$f":"IF(ADX15,EOMONTH(ADX16,$F$17),ADW17)","v":"2059-05-31"},{"$f":"IF(ADY15,EOMONTH(ADY16,$F$17),ADX17)","v":"2059-05-31"},{"$f":"IF(ADZ15,EOMONTH(ADZ16,$F$17),ADY17)","v":"2059-05-31"},{"$f":"IF(AEA15,EOMONTH(AEA16,$F$17),ADZ17)","v":"2059-05-31"},{"$f":"IF(AEB15,EOMONTH(AEB16,$F$17),AEA17)","v":"2059-05-31"},{"$f":"IF(AEC15,EOMONTH(AEC16,$F$17),AEB17)","v":"2059-05-31"},{"$f":"IF(AED15,EOMONTH(AED16,$F$17),AEC17)","v":"2059-05-31"},{"$f":"IF(AEE15,EOMONTH(AEE16,$F$17),AED17)","v":"2059-05-31"}]
[null,null,null,"Final Semi-Annual Date",null,null,"Date",null,null,"=IF(L6,L5,L17)",null,{"$f":"IF(L6,L5,L17)","v":"2023-01-31"},"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","2024-05-31","2024-05-31","2024-05-31","2024-05-31","2024-05-31","2024-05-31","2024-11-30","2024-11-30","2024-11-30","2024-11-30","2024-11-30","2024-11-30","2025-05-31","2025-05-31","2025-05-31","2025-05-31","2025-05-31","2025-05-31","2025-11-30","2025-11-30","2025-11-30","2025-11-30","2025-11-30","2025-11-30","2026-05-31","2026-05-31","2026-05-31","2026-05-31","2026-05-31","2026-05-31","2026-11-30","2026-11-30","2026-11-30","2026-11-30","2026-11-30","2026-11-30","2027-05-31","2027-05-31","2027-05-31","2027-05-31","2027-05-31","2027-05-31","2027-11-30","2027-11-30","2027-11-30","2027-11-30","2027-11-30","2027-11-30","2028-05-31","2028-05-31","2028-05-31","2028-05-31","2028-05-31",{"$f":"IF(BX6,BX5,BX17)","v":"2028-05-31"},"2028-11-30","2028-11-30","2028-11-30","2028-11-30","2028-11-30","2028-11-30","2029-05-31","2029-05-31","2029-05-31","2029-05-31","2029-05-31","2029-05-31","2029-11-30","2029-11-30","2029-11-30","2029-11-30","2029-11-30","2029-11-30","2030-05-31","2030-05-31","2030-05-31","2030-05-31","2030-05-31","2030-05-31","2030-11-30","2030-11-30","2030-11-30","2030-11-30","2030-11-30","2030-11-30","2031-05-31","2031-05-31","2031-05-31","2031-05-31","2031-05-31","2031-05-31","2031-11-30","2031-11-30","2031-11-30","2031-11-30","2031-11-30","2031-11-30","2032-05-31","2032-05-31","2032-05-31","2032-05-31","2032-05-31","2032-05-31","2032-11-30","2032-11-30","2032-11-30","2032-11-30","2032-11-30","2032-11-30","2033-05-31","2033-05-31","2033-05-31","2033-05-31","2033-05-31","2033-05-31","2033-11-30","2033-11-30","2033-11-30",{"$f":"IF(EJ6,EJ5,EJ17)","v":"2033-11-30"},"2033-11-30","2033-11-30","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-11-30","2034-11-30","2034-11-30","2034-11-30","2034-11-30","2034-11-30","2035-05-31","2035-05-31","2035-05-31","2035-05-31","2035-05-31","2035-05-31","2035-11-30","2035-11-30","2035-11-30","2035-11-30","2035-11-30","2035-11-30","2036-05-31","2036-05-31","2036-05-31","2036-05-31","2036-05-31","2036-05-31","2036-11-30","2036-11-30","2036-11-30","2036-11-30","2036-11-30","2036-11-30","2037-05-31","2037-05-31","2037-05-31","2037-05-31","2037-05-31","2037-05-31","2037-11-30","2037-11-30","2037-11-30","2037-11-30","2037-11-30","2037-11-30","2038-05-31","2038-05-31","2038-05-31","2038-05-31","2038-05-31","2038-05-31","2038-11-30","2038-11-30","2038-11-30","2038-11-30","2038-11-30","2038-11-30","2039-05-31",{"$f":"IF(GV6,GV5,GV17)","v":"2039-05-31"},"2039-05-31","2039-05-31","2039-05-31","2039-05-31","2039-11-30","2039-11-30","2039-11-30","2039-11-30","2039-11-30","2039-11-30","2040-05-31","2040-05-31","2040-05-31","2040-05-31","2040-05-31","2040-05-31","2040-11-30","2040-11-30","2040-11-30","2040-11-30","2040-11-30","2040-11-30","2041-05-31","2041-05-31","2041-05-31","2041-05-31","2041-05-31","2041-05-31","2041-11-30","2041-11-30","2041-11-30","2041-11-30","2041-11-30","2041-11-30","2042-05-31","2042-05-31","2042-05-31","2042-05-31","2042-05-31","2042-05-31","2042-11-30","2042-11-30","2042-11-30","2042-11-30","2042-11-30","2042-11-30","2043-05-31","2043-05-31","2043-05-31","2043-05-31","2043-05-31","2043-05-31","2043-11-30","2043-11-30","2043-11-30","2043-11-30","2043-11-30","2043-11-30","2044-05-31","2044-05-31","2044-05-31","2044-05-31","2044-05-31",{"$f":"IF(JH6,JH5,JH17)","v":"2044-05-31"},"2044-11-30","2044-11-30","2044-11-30","2044-11-30","2044-11-30","2044-11-30","2045-05-31","2045-05-31","2045-05-31","2045-05-31","2045-05-31","2045-05-31","2045-11-30","2045-11-30","2045-11-30","2045-11-30","2045-11-30","2045-11-30","2046-05-31","2046-05-31","2046-05-31","2046-05-31","2046-05-31","2046-05-31","2046-11-30","2046-11-30","2046-11-30","2046-11-30","2046-11-30","2046-11-30","2047-05-31","2047-05-31","2047-05-31","2047-05-31","2047-05-31","2047-05-31","2047-11-30","2047-11-30","2047-11-30","2047-11-30","2047-11-30","2047-11-30","2048-05-31","2048-05-31","2048-05-31","2048-05-31","2048-05-31","2048-05-31","2048-11-30","2048-11-30","2048-11-30","2048-11-30","2048-11-30","2048-11-30","2049-05-31","2049-05-31","2049-05-31","2049-05-31","2049-05-31","2049-05-31","2049-11-30","2049-11-30","2049-11-30",{"$f":"IF(LT6,LT5,LT17)","v":"2049-11-30"},"2049-11-30","2049-11-30","2050-05-31","2050-05-31","2050-05-31","2050-05-31","2050-05-31","2050-05-31","2050-11-30","2050-11-30","2050-11-30","2050-11-30","2050-11-30","2050-11-30","2051-05-31","2051-05-31","2051-05-31","2051-05-31","2051-05-31","2051-05-31","2051-11-30","2051-11-30","2051-11-30","2051-11-30","2051-11-30","2051-11-30","2052-05-31","2052-05-31","2052-05-31","2052-05-31","2052-05-31","2052-05-31","2052-11-30","2052-11-30","2052-11-30","2052-11-30","2052-11-30","2052-11-30","2053-05-31","2053-05-31","2053-05-31","2053-05-31","2053-05-31","2053-05-31","2053-11-30","2053-11-30","2053-11-30","2053-11-30","2053-11-30","2053-11-30","2054-05-31","2054-05-31","2054-05-31","2054-05-31","2054-05-31","2054-05-31","2054-11-30","2054-11-30","2054-11-30","2054-11-30","2054-11-30","2054-11-30","2055-05-31",{"$f":"IF(OF6,OF5,OF17)","v":"2055-05-31"},"2055-05-31","2055-05-31","2055-05-31","2055-05-31","2055-11-30","2055-11-30","2055-11-30","2055-11-30","2055-11-30","2055-11-30","2056-05-31","2056-05-31","2056-05-31","2056-05-31","2056-05-31","2056-05-31","2056-11-30","2056-11-30","2056-11-30","2056-11-30","2056-11-30","2056-11-30","2057-05-31","2057-05-31","2057-05-31","2057-05-31","2057-05-31","2057-05-31","2057-11-30","2057-11-30","2057-11-30","2057-11-30","2057-11-30","2057-11-30","2058-05-31","2058-05-31","2058-05-31","2058-05-31","2058-05-31","2058-05-31","2058-11-30","2058-11-30","2058-11-30","2058-11-30","2058-11-30","2058-11-30","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"IF(QR6,QR5,QR17)","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"IF(TD6,TD5,TD17)","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"IF(VP6,VP5,VP17)","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"IF(YB6,YB5,YB17)","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"IF(AAN6,AAN5,AAN17)","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31",{"$f":"IF(ACZ6,ACZ5,ACZ17)","v":"2059-05-31"},"2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31","2059-05-31"]
[]
[null,"Capacity and Production"]
[null,null,null,"EBITDA Annual",{"$f":"to_norminv","v":100},null,{"$f":"'InputC - Operations'!G17","v":"Euro"},null,null,null,null,{"$f":"$E$21*L7","v":0},0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$E$21*BX7","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$E$21*EJ7","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$E$21*GV7","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$E$21*JH7","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$E$21*LT7","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$E$21*OF7","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*ACZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Month Number",null,null,"Month",null,null,null,null,{"$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,{"$f":"MONTH(QR4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TD4)","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,{"$f":"MONTH(VP4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YB4)","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,{"$f":"MONTH(AAN4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(ACZ4)","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]
[null,null,null,"Seasonality",null,null,"%",null,null,null,null,{"$f":"LOOKUP(L23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(M23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(N23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(O23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(P23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(Q23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(R23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(S23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(T23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(U23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(V23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(W23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(X23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(Y23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(Z23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AA23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AB23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AC23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AD23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AE23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AG23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AH23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(AI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AJ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AM23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AN23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AO23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AP23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AQ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AS23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AT23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(AU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AV23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AY23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AZ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BA23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BB23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BC23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BE23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BF23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(BG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BH23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BK23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BL23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BM23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BN23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BO23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BQ23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BR23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(BS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BT23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BW23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BX23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BY23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BZ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CA23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CC23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CD23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(CE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CF23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CI23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CJ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CK23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CL23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CM23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CO23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CP23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(CQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CR23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CU23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CV23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CW23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CX23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CY23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DA23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DB23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(DC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DD23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DG23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DH23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DI23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DJ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DK23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DM23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DN23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(DO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DP23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DS23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DT23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DU23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DV23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DW23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DY23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DZ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(EA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EB23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ED23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EE23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(EF23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(EG23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(EH23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(EI23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(EJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EK23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EL23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(EM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EN23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EQ23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ER23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ES23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ET23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(EU23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(EV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EW23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EX23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(EY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EZ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FC23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FD23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FE23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FF23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FG23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FI23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FJ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(FK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FL23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FO23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FP23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FQ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FR23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FS23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FU23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FV23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(FW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FX23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GA23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GB23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GC23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GD23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GE23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GG23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GH23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(GI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GJ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GM23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GN23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GO23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GP23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GQ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GS23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GT23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(GU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GV23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GY23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GZ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HA23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HB23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HC23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HE23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HF23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(HG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HH23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HK23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HL23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HM23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HN23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HO23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HQ23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HR23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(HS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HT23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HW23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HX23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HY23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HZ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IA23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(IC23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ID23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(IE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IF23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(II23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IJ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IK23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IL23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IM23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(IO23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(IP23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(IQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IR23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(IU23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IV23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IW23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IX23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IY23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JA23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JB23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(JC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JD23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JG23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JH23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JI23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JJ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JK23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JM23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JN23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(JO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JP23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JS23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JT23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JU23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JV23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JW23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JY23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JZ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(KA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KB23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KE23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KF23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KG23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KH23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KI23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KK23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KL23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(KM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KN23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KQ23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KR23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KS23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KT23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KU23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KW23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KX23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(KY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KZ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LC23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LD23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LE23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LF23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LG23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LI23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LJ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(LK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LL23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LO23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LP23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LQ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LR23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LS23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LU23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LV23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(LW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LX23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MA23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MB23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MC23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(MD23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ME23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MG23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MH23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(MI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MJ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ML23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MM23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MN23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MO23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(MP23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(MQ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MS23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MT23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(MU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MV23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MY23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MZ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NA23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NB23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NC23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ND23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NE23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NF23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(NG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NH23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NK23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NL23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NM23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NN23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NO23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NQ23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NR23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(NS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NT23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NW23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NX23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NY23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NZ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OA23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OC23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OD23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(OE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OF23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OI23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OJ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OK23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OL23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OM23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ON23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OO23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OP23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(OQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OR23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OU23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OV23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OW23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OX23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OY23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PA23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PB23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(PC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PD23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PG23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PH23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PI23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PJ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PK23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PM23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PN23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(PO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PP23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PS23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PT23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PU23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PV23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PW23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PY23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PZ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(QA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QB23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QE23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QF23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QG23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QH23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QI23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QK23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QL23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(QM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QN23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QQ23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QR23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QS23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QT23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QU23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QW23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QX23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(QY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QZ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RC23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RD23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RE23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RF23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RG23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RI23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RJ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(RK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RL23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RO23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RP23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RQ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RR23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RS23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RU23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RV23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(RW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RX23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SA23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SB23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SC23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SD23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SE23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SG23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(SH23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(SI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SJ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SM23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SN23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SO23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SP23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SQ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SS23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ST23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(SU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SV23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SY23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SZ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(TA23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(TB23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(TC23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(TD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(TE23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(TF23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(TG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(TH23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(TI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(TJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(TK23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(TL23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(TM23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(TN23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(TO23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(TP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(TQ23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(TR23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(TS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(TT23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(TU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(TV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(TW23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(TX23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(TY23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(TZ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(UA23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(UB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(UC23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(UD23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(UE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(UF23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(UG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(UH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(UI23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(UJ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(UK23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(UL23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(UM23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(UN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(UO23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(UP23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(UQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(UR23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(US23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(UT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(UU23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(UV23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(UW23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(UX23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(UY23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(UZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(VA23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(VB23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(VC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(VD23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(VE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(VF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(VG23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(VH23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(VI23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(VJ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(VK23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(VL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(VM23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(VN23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(VO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(VP23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(VQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(VR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(VS23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(VT23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(VU23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(VV23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(VW23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(VX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(VY23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(VZ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(WA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WB23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(WE23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(WF23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(WG23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(WH23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(WI23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(WJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(WK23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(WL23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(WM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WN23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(WQ23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(WR23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(WS23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(WT23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(WU23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(WV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(WW23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(WX23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(WY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(WZ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(XC23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(XD23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(XE23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(XF23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(XG23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(XH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(XI23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(XJ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(XK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XL23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(XO23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(XP23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(XQ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(XR23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(XS23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(XT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(XU23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(XV23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(XW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XX23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(XZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(YA23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(YB23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(YC23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(YD23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(YE23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(YF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(YG23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(YH23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(YJ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(YK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(YL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(YM23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(YN23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(YO23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(YP23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(YQ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(YR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(YS23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(YT23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(YV23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(YW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(YX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(YY23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(YZ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ZA23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ZB23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ZC23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ZD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ZE23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ZF23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ZG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ZH23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ZI23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ZJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ZK23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ZL23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ZM23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ZN23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ZO23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ZP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ZQ23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ZR23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ZS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ZT23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ZU23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ZV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ZW23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ZX23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ZY23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ZZ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AAA23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AAB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AAC23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AAD23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(AAE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AAF23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AAG23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AAH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AAI23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AAJ23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AAK23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AAL23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AAM23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AAN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AAO23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AAP23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(AAQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AAR23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AAS23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AAT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AAU23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AAV23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AAW23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AAX23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AAY23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AAZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ABA23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ABB23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ABC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ABD23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ABE23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ABF23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ABG23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ABH23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ABI23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ABJ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ABK23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ABL23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ABM23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ABN23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ABO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ABP23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ABQ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ABR23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ABS23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ABT23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ABU23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ABV23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ABW23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ABX23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ABY23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ABZ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ACA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACB23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACC23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACD23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ACE23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ACF23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ACG23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ACH23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ACI23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ACJ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ACK23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ACL23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ACM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACN23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACO23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACP23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ACQ23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ACR23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ACS23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ACT23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ACU23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ACV23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ACW23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ACX23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ACY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ACZ23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADA23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADB23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ADC23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ADD23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ADE23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ADF23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ADG23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ADH23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ADI23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ADJ23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ADK23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADL23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADM23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADN23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ADO23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ADP23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ADQ23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ADR23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ADS23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ADT23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(ADU23,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ADV23,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(ADW23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADX23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADY23,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ADZ23,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AEA23,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AEB23,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AEC23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AED23,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AEE23,InputS!20:20,InputS!21:21)","v":0.09}]
[null,null,null,"Seasonal EBITDA",null,null,"Euro",null,null,{"$f":"SUM(K25:XFD25)","v":3499.9999999999955},null,{"$f":"L21*L24","v":0},{"$f":"M21*M24","v":0},0,0,0,0,0,0,0,0,0,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,{"$f":"BY21*BY24","v":12},12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,{"$f":"EK21*EK24","v":7.0000000000000009},6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,{"$f":"GW21*GW24","v":6.666666666666667},8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,{"$f":"JI21*JI24","v":12},12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,{"$f":"LU21*LU24","v":7.0000000000000009},6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,{"$f":"OG21*OG24","v":6.666666666666667},8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS21*QS24","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,{"$f":"TE21*TE24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ21*VQ24","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,{"$f":"YC21*YC24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO21*AAO24","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,{"$f":"ADA21*ADA24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inflation Index"]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$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,{"$f":"YEAR(QR4)","v":2060},2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,{"$f":"YEAR(TD4)","v":2065},2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,{"$f":"YEAR(VP4)","v":2071},2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,{"$f":"YEAR(YB4)","v":2076},2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,{"$f":"YEAR(AAN4)","v":2081},2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,{"$f":"YEAR(ACZ4)","v":2087},2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2089,2089,2089,2089,2089,2089,2089,2089]
[null,null,null,"Annual Inflation Rate",{"$f":"'InputC - Operations'!E27","v":"Low Inflation"},null,"% p.a.",null,null,null,null,{"$f":"LOOKUP(L28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(M28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(N28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(O28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(P28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(Q28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(R28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(S28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(T28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(U28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(V28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(W28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(X28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(Y28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(Z28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AA28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AB28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AC28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AD28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AE28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AF28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AG28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AH28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AI28,InputS!43:43,InputS!48:48)","v":0.02},{"$f":"LOOKUP(AJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(BZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ED28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ER28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ES28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ET28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(GZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(HZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ID28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(II28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(IZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(JZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(KZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(LZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ME28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ML28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(MZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ND28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(NZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ON28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(OZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(PZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(QZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(RZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ST28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(SZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(TZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(US28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(UZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(VZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(WZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(XZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(YZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ZZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AAZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ABZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ACZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADD28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADF28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADG28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADH28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADI28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADJ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADK28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADL28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADM28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADN28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADO28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADP28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADQ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADR28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADS28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADT28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADU28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADV28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADW28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADX28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADY28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ADZ28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AEA28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AEB28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AEC28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AED28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2},{"$f":"LOOKUP(AEE28,InputS!43:43,InputS!48:48)","v":1.4999999999999999E-2}]
[null,null,null,"Monthly Inflation Rate",null,null,"% p.p.",null,null,null,null,{"$f":"(1+L29)^(1/Months)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+BX29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+EJ29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+GV29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+JH29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+LT29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+OF29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+QR29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+TD29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+VP29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+YB29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+AAN29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+ACZ29)^(1/Months)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3]
[]
[null,null,null,"Inflation Index from COD",null,null,"Index",null,null,null,1,{"$f":"K32*(1+L30*L7)","v":1},{"$f":"L32*(1+M30*M7)","v":1},{"$f":"M32*(1+N30*N7)","v":1},{"$f":"N32*(1+O30*O7)","v":1},{"$f":"O32*(1+P30*P7)","v":1},{"$f":"P32*(1+Q30*Q7)","v":1},{"$f":"Q32*(1+R30*R7)","v":1},{"$f":"R32*(1+S30*S7)","v":1},{"$f":"S32*(1+T30*T7)","v":1},{"$f":"T32*(1+U30*U7)","v":1},{"$f":"U32*(1+V30*V7)","v":1},{"$f":"V32*(1+W30*W7)","v":1.0016515813019202},{"$f":"W32*(1+X30*X7)","v":1.0033058903246372},{"$f":"X32*(1+Y30*Y7)","v":1.0049629315732038},{"$f":"Y32*(1+Z30*Z7)","v":1.006622709560113},{"$f":"Z32*(1+AA30*AA7)","v":1.0082852288053108},{"$f":"AA32*(1+AB30*AB7)","v":1.0099504938362081},{"$f":"AB32*(1+AC30*AC7)","v":1.011618509187693},{"$f":"AC32*(1+AD30*AD7)","v":1.0132892794021437},{"$f":"AD32*(1+AE30*AE7)","v":1.0149628090294405},{"$f":"AE32*(1+AF30*AF7)","v":1.0166391026269779},{"$f":"AF32*(1+AG30*AG7)","v":1.0183181647596775},{"$f":"AG32*(1+AH30*AH7)","v":1.0200000000000002},{"$f":"AH32*(1+AI30*AI7)","v":1.0216846129279589},{"$f":"AI32*(1+AJ30*AJ7)","v":1.0229530218249943},{"$f":"AJ32*(1+AK30*AK7)","v":1.0242230054360946},{"$f":"AK32*(1+AL30*AL7)","v":1.0254945657162482},{"$f":"AL32*(1+AM30*AM7)","v":1.0267677046228705},{"$f":"AM32*(1+AN30*AN7)","v":1.0280424241158066},{"$f":"AN32*(1+AO30*AO7)","v":1.0293187261573351},{"$f":"AO32*(1+AP30*AP7)","v":1.0305966127121706},{"$f":"AP32*(1+AQ30*AQ7)","v":1.0318760857474669},{"$f":"AQ32*(1+AR30*AR7)","v":1.0331571472328203},{"$f":"AR32*(1+AS30*AS7)","v":1.0344397991402716},{"$f":"AS32*(1+AT30*AT7)","v":1.0357240434443105},{"$f":"AT32*(1+AU30*AU7)","v":1.0370098821218778},{"$f":"AU32*(1+AV30*AV7)","v":1.0382973171523686},{"$f":"AV32*(1+AW30*AW7)","v":1.0395863505176355},{"$f":"AW32*(1+AX30*AX7)","v":1.0408769842019914},{"$f":"AX32*(1+AY30*AY7)","v":1.0421692201922128},{"$f":"AY32*(1+AZ30*AZ7)","v":1.043463060477543},{"$f":"AZ32*(1+BA30*BA7)","v":1.0447585070496945},{"$f":"BA32*(1+BB30*BB7)","v":1.0460555619028526},{"$f":"BB32*(1+BC30*BC7)","v":1.0473542270336784},{"$f":"BC32*(1+BD30*BD7)","v":1.048654504441312},{"$f":"BD32*(1+BE30*BE7)","v":1.049956396127375},{"$f":"BE32*(1+BF30*BF7)","v":1.0512599040959745},{"$f":"BF32*(1+BG30*BG7)","v":1.0525650303537053},{"$f":"BG32*(1+BH30*BH7)","v":1.0538717769096535},{"$f":"BH32*(1+BI30*BI7)","v":1.0551801457753993},{"$f":"BI32*(1+BJ30*BJ7)","v":1.0564901389650205},{"$f":"BJ32*(1+BK30*BK7)","v":1.0578017584950954},{"$f":"BK32*(1+BL30*BL7)","v":1.0591150063847055},{"$f":"BL32*(1+BM30*BM7)","v":1.0604298846554392},{"$f":"BM32*(1+BN30*BN7)","v":1.0617463953313946},{"$f":"BN32*(1+BO30*BO7)","v":1.0630645404391827},{"$f":"BO32*(1+BP30*BP7)","v":1.0643843220079308},{"$f":"BP32*(1+BQ30*BQ7)","v":1.0657057420692848},{"$f":"BQ32*(1+BR30*BR7)","v":1.0670288026574133},{"$f":"BR32*(1+BS30*BS7)","v":1.0683535058090101},{"$f":"BS32*(1+BT30*BT7)","v":1.0696798535632974},{"$f":"BT32*(1+BU30*BU7)","v":1.0710078479620295},{"$f":"BU32*(1+BV30*BV7)","v":1.0723374910494952},{"$f":"BV32*(1+BW30*BW7)","v":1.073668784872521},{"$f":"BW32*(1+BX30*BX7)","v":1.0750017314804754},{"$f":"BX32*(1+BY30*BY7)","v":1.0763363329252702},{"$f":"BY32*(1+BZ30*BZ7)","v":1.0776725912613649},{"$f":"BZ32*(1+CA30*CA7)","v":1.07901050854577},{"$f":"CA32*(1+CB30*CB7)","v":1.0803500868380491},{"$f":"CB32*(1+CC30*CC7)","v":1.0816913282003235},{"$f":"CC32*(1+CD30*CD7)","v":1.0830342346972739},{"$f":"CD32*(1+CE30*CE7)","v":1.0843788083961445},{"$f":"CE32*(1+CF30*CF7)","v":1.0857250513667462},{"$f":"CF32*(1+CG30*CG7)","v":1.0870729656814593},{"$f":"CG32*(1+CH30*CH7)","v":1.088422553415237},{"$f":"CH32*(1+CI30*CI7)","v":1.0897738166456084},{"$f":"CI32*(1+CJ30*CJ7)","v":1.091126757452682},{"$f":"CJ32*(1+CK30*CK7)","v":1.0924813779191487},{"$f":"CK32*(1+CL30*CL7)","v":1.0938376801302849},{"$f":"CL32*(1+CM30*CM7)","v":1.0951956661739561},{"$f":"CM32*(1+CN30*CN7)","v":1.0965553381406197},{"$f":"CN32*(1+CO30*CO7)","v":1.0979166981233281},{"$f":"CO32*(1+CP30*CP7)","v":1.0992797482177328},{"$f":"CP32*(1+CQ30*CQ7)","v":1.1006444905220865},{"$f":"CQ32*(1+CR30*CR7)","v":1.1020109271372471},{"$f":"CR32*(1+CS30*CS7)","v":1.1033790601666809},{"$f":"CS32*(1+CT30*CT7)","v":1.1047488917164652},{"$f":"CT32*(1+CU30*CU7)","v":1.1061204238952922},{"$f":"CU32*(1+CV30*CV7)","v":1.1074936588144719},{"$f":"CV32*(1+CW30*CW7)","v":1.1088685985879356},{"$f":"CW32*(1+CX30*CX7)","v":1.1102452453322389},{"$f":"CX32*(1+CY30*CY7)","v":1.111623601166565},{"$f":"CY32*(1+CZ30*CZ7)","v":1.1130036682127284},{"$f":"CZ32*(1+DA30*DA7)","v":1.1143854485951776},{"$f":"DA32*(1+DB30*DB7)","v":1.1157689444409984},{"$f":"DB32*(1+DC30*DC7)","v":1.1171541578799176},{"$f":"DC32*(1+DD30*DD7)","v":1.1185410910443057},{"$f":"DD32*(1+DE30*DE7)","v":1.1199297460691808},{"$f":"DE32*(1+DF30*DF7)","v":1.1213201250922118},{"$f":"DF32*(1+DG30*DG7)","v":1.1227122302537211},{"$f":"DG32*(1+DH30*DH7)","v":1.1241060636966884},{"$f":"DH32*(1+DI30*DI7)","v":1.125501627566754},{"$f":"DI32*(1+DJ30*DJ7)","v":1.1268989240122218},{"$f":"DJ32*(1+DK30*DK7)","v":1.1282979551840628},{"$f":"DK32*(1+DL30*DL7)","v":1.1296987232359186},{"$f":"DL32*(1+DM30*DM7)","v":1.1311012303241044},{"$f":"DM32*(1+DN30*DN7)","v":1.1325054786076123},{"$f":"DN32*(1+DO30*DO7)","v":1.1339114702481152},{"$f":"DO32*(1+DP30*DP7)","v":1.1353192074099692},{"$f":"DP32*(1+DQ30*DQ7)","v":1.1367286922602176},{"$f":"DQ32*(1+DR30*DR7)","v":1.1381399269685941},{"$f":"DR32*(1+DS30*DS7)","v":1.1395529137075262},{"$f":"DS32*(1+DT30*DT7)","v":1.1409676546521381},{"$f":"DT32*(1+DU30*DU7)","v":1.1423841519802547},{"$f":"DU32*(1+DV30*DV7)","v":1.1438024078724045},{"$f":"DV32*(1+DW30*DW7)","v":1.1452224245118232},{"$f":"DW32*(1+DX30*DX7)","v":1.1466442040844569},{"$f":"DX32*(1+DY30*DY7)","v":1.1480677487789654},{"$f":"DY32*(1+DZ30*DZ7)","v":1.1494930607867262},{"$f":"DZ32*(1+EA30*EA7)","v":1.1509201423018367},{"$f":"EA32*(1+EB30*EB7)","v":1.1523489955211186},{"$f":"EB32*(1+EC30*EC7)","v":1.1537796226441208},{"$f":"EC32*(1+ED30*ED7)","v":1.1552120258731229},{"$f":"ED32*(1+EE30*EE7)","v":1.1566462074131389},{"$f":"EE32*(1+EF30*EF7)","v":1.1580821694719201},{"$f":"EF32*(1+EG30*EG7)","v":1.1595199142599584},{"$f":"EG32*(1+EH30*EH7)","v":1.1609594439904904},{"$f":"EH32*(1+EI30*EI7)","v":1.1624007608795004},{"$f":"EI32*(1+EJ30*EJ7)","v":1.1638438671457236},{"$f":"EJ32*(1+EK30*EK7)","v":1.1652887650106498},{"$f":"EK32*(1+EL30*EL7)","v":1.1667354566985269},{"$f":"EL32*(1+EM30*EM7)","v":1.168183944436364},{"$f":"EM32*(1+EN30*EN7)","v":1.1696342304539349},{"$f":"EN32*(1+EO30*EO7)","v":1.171086316983782},{"$f":"EO32*(1+EP30*EP7)","v":1.1725402062612191},{"$f":"EP32*(1+EQ30*EQ7)","v":1.1739959005243352},{"$f":"EQ32*(1+ER30*ER7)","v":1.1754534020139979},{"$f":"ER32*(1+ES30*ES7)","v":1.1769127129738568},{"$f":"ES32*(1+ET30*ET7)","v":1.1783738356503468},{"$f":"ET32*(1+EU30*EU7)","v":1.1798367722926919},{"$f":"EU32*(1+EV30*EV7)","v":1.1813015251529084},{"$f":"EV32*(1+EW30*EW7)","v":1.1827680964858085},{"$f":"EW32*(1+EX30*EX7)","v":1.1842364885490038},{"$f":"EX32*(1+EY30*EY7)","v":1.1857067036029083},{"$f":"EY32*(1+EZ30*EZ7)","v":1.1871787439107429},{"$f":"EZ32*(1+FA30*FA7)","v":1.1886526117385376},{"$f":"FA32*(1+FB30*FB7)","v":1.1901283093551365},{"$f":"FB32*(1+FC30*FC7)","v":1.1916058390321995},{"$f":"FC32*(1+FD30*FD7)","v":1.1930852030442072},{"$f":"FD32*(1+FE30*FE7)","v":1.194566403668464},{"$f":"FE32*(1+FF30*FF7)","v":1.1960494431851014},{"$f":"FF32*(1+FG30*FG7)","v":1.1975343238770817},{"$f":"FG32*(1+FH30*FH7)","v":1.1990210480302015},{"$f":"FH32*(1+FI30*FI7)","v":1.2005096179330952},{"$f":"FI32*(1+FJ30*FJ7)","v":1.2020000358772382},{"$f":"FJ32*(1+FK30*FK7)","v":1.2034923041569514},{"$f":"FK32*(1+FL30*FL7)","v":1.2049864250694036},{"$f":"FL32*(1+FM30*FM7)","v":1.2064824009146153},{"$f":"FM32*(1+FN30*FN7)","v":1.2079802339954631},{"$f":"FN32*(1+FO30*FO7)","v":1.2094799266176819},{"$f":"FO32*(1+FP30*FP7)","v":1.2109814810898698},{"$f":"FP32*(1+FQ30*FQ7)","v":1.2124848997234905},{"$f":"FQ32*(1+FR30*FR7)","v":1.2139901848328774},{"$f":"FR32*(1+FS30*FS7)","v":1.2154973387352372},{"$f":"FS32*(1+FT30*FT7)","v":1.2170063637506539},{"$f":"FT32*(1+FU30*FU7)","v":1.2185172622020908},{"$f":"FU32*(1+FV30*FV7)","v":1.220030036415396},{"$f":"FV32*(1+FW30*FW7)","v":1.2215446887193049},{"$f":"FW32*(1+FX30*FX7)","v":1.2230612214454437},{"$f":"FX32*(1+FY30*FY7)","v":1.2245796369283337},{"$f":"FY32*(1+FZ30*FZ7)","v":1.2260999375053943},{"$f":"FZ32*(1+GA30*GA7)","v":1.2276221255169464},{"$f":"GA32*(1+GB30*GB7)","v":1.229146203306217},{"$f":"GB32*(1+GC30*GC7)","v":1.230672173219342},{"$f":"GC32*(1+GD30*GD7)","v":1.2322000376053697},{"$f":"GD32*(1+GE30*GE7)","v":1.233729798816265},{"$f":"GE32*(1+GF30*GF7)","v":1.2352614592069129},{"$f":"GF32*(1+GG30*GG7)","v":1.2367950211351215},{"$f":"GG32*(1+GH30*GH7)","v":1.2383304869616263},{"$f":"GH32*(1+GI30*GI7)","v":1.2398678590500938},{"$f":"GI32*(1+GJ30*GJ7)","v":1.2414071397671247},{"$f":"GJ32*(1+GK30*GK7)","v":1.242948331482258},{"$f":"GK32*(1+GL30*GL7)","v":1.2444914365679745},{"$f":"GL32*(1+GM30*GM7)","v":1.2460364573996998},{"$f":"GM32*(1+GN30*GN7)","v":1.2475833963558096},{"$f":"GN32*(1+GO30*GO7)","v":1.2491322558176314},{"$f":"GO32*(1+GP30*GP7)","v":1.2506830381694496},{"$f":"GP32*(1+GQ30*GQ7)","v":1.2522357457985085},{"$f":"GQ32*(1+GR30*GR7)","v":1.2537903810950159},{"$f":"GR32*(1+GS30*GS7)","v":1.2553469464521476},{"$f":"GS32*(1+GT30*GT7)","v":1.2569054442660501},{"$f":"GT32*(1+GU30*GU7)","v":1.2584658769358446},{"$f":"GU32*(1+GV30*GV7)","v":1.260028246863631},{"$f":"GV32*(1+GW30*GW7)","v":1.2615925564544914},{"$f":"GW32*(1+GX30*GX7)","v":1.2631588081164935},{"$f":"GX32*(1+GY30*GY7)","v":1.2647270042606948},{"$f":"GY32*(1+GZ30*GZ7)","v":1.2662971473011462},{"$f":"GZ32*(1+HA30*HA7)","v":1.2678692396548954},{"$f":"HA32*(1+HB30*HB7)","v":1.2694432837419909},{"$f":"HB32*(1+HC30*HC7)","v":1.2710192819854855},{"$f":"HC32*(1+HD30*HD7)","v":1.2725972368114407},{"$f":"HD32*(1+HE30*HE7)","v":1.2741771506489294},{"$f":"HE32*(1+HF30*HF7)","v":1.2757590259300404},{"$f":"HF32*(1+HG30*HG7)","v":1.2773428650898819},{"$f":"HG32*(1+HH30*HH7)","v":1.2789286705665852},{"$f":"HH32*(1+HI30*HI7)","v":1.2805164448013084},{"$f":"HI32*(1+HJ30*HJ7)","v":1.2821061902382405},{"$f":"HJ32*(1+HK30*HK7)","v":1.2836979093246048},{"$f":"HK32*(1+HL30*HL7)","v":1.2852916045106628},{"$f":"HL32*(1+HM30*HM7)","v":1.2868872782497183},{"$f":"HM32*(1+HN30*HN7)","v":1.2884849329981201},{"$f":"HN32*(1+HO30*HO7)","v":1.2900845712152671},{"$f":"HO32*(1+HP30*HP7)","v":1.2916861953636116},{"$f":"HP32*(1+HQ30*HQ7)","v":1.2932898079086625},{"$f":"HQ32*(1+HR30*HR7)","v":1.2948954113189901},{"$f":"HR32*(1+HS30*HS7)","v":1.2965030080662292},{"$f":"HS32*(1+HT30*HT7)","v":1.2981126006250829},{"$f":"HT32*(1+HU30*HU7)","v":1.2997241914733271},{"$f":"HU32*(1+HV30*HV7)","v":1.3013377830918131},{"$f":"HV32*(1+HW30*HW7)","v":1.3029533779644729},{"$f":"HW32*(1+HX30*HX7)","v":1.3045709785783219},{"$f":"HX32*(1+HY30*HY7)","v":1.3061905874234632},{"$f":"HY32*(1+HZ30*HZ7)","v":1.3078122069930911},{"$f":"HZ32*(1+IA30*IA7)","v":1.3094358397834953},{"$f":"IA32*(1+IB30*IB7)","v":1.311061488294065},{"$f":"IB32*(1+IC30*IC7)","v":1.3126891550272919},{"$f":"IC32*(1+ID30*ID7)","v":1.3143188424887744},{"$f":"ID32*(1+IE30*IE7)","v":1.315950553187222},{"$f":"IE32*(1+IF30*IF7)","v":1.3175842896344585},{"$f":"IF32*(1+IG30*IG7)","v":1.3192200543454262},{"$f":"IG32*(1+IH30*IH7)","v":1.3208578498381895},{"$f":"IH32*(1+II30*II7)","v":1.3224976786339393},{"$f":"II32*(1+IJ30*IJ7)","v":1.324139543256996},{"$f":"IJ32*(1+IK30*IK7)","v":1.3257834462348144},{"$f":"IK32*(1+IL30*IL7)","v":1.3274293900979868},{"$f":"IL32*(1+IM30*IM7)","v":1.3290773773802471},{"$f":"IM32*(1+IN30*IN7)","v":1.3307274106184752},{"$f":"IN32*(1+IO30*IO7)","v":1.3323794923527004},{"$f":"IO32*(1+IP30*IP7)","v":1.3340336251261051},{"$f":"IP32*(1+IQ30*IQ7)","v":1.3356898114850295},{"$f":"IQ32*(1+IR30*IR7)","v":1.3373480539789746},{"$f":"IR32*(1+IS30*IS7)","v":1.3390083551606069},{"$f":"IS32*(1+IT30*IT7)","v":1.3406707175857617},{"$f":"IT32*(1+IU30*IU7)","v":1.3423351438134477},{"$f":"IU32*(1+IV30*IV7)","v":1.3440016364058502},{"$f":"IV32*(1+IW30*IW7)","v":1.3456701979283359},{"$f":"IW32*(1+IX30*IX7)","v":1.3473408309494557},{"$f":"IX32*(1+IY30*IY7)","v":1.34901353804095},{"$f":"IY32*(1+IZ30*IZ7)","v":1.3506883217777517},{"$f":"IZ32*(1+JA30*JA7)","v":1.3523651847379903},{"$f":"JA32*(1+JB30*JB7)","v":1.3540441295029961},{"$f":"JB32*(1+JC30*JC7)","v":1.3557251586573043},{"$f":"JC32*(1+JD30*JD7)","v":1.3574082747886584},{"$f":"JD32*(1+JE30*JE7)","v":1.3590934804880153},{"$f":"JE32*(1+JF30*JF7)","v":1.3607807783495474},{"$f":"JF32*(1+JG30*JG7)","v":1.3624701709706486},{"$f":"JG32*(1+JH30*JH7)","v":1.3641616609519371},{"$f":"JH32*(1+JI30*JI7)","v":1.3658552508972599},{"$f":"JI32*(1+JJ30*JJ7)","v":1.3675509434136965},{"$f":"JJ32*(1+JK30*JK7)","v":1.3692487411115633},{"$f":"JK32*(1+JL30*JL7)","v":1.370948646604417},{"$f":"JL32*(1+JM30*JM7)","v":1.3726506625090591},{"$f":"JM32*(1+JN30*JN7)","v":1.3743547914455401},{"$f":"JN32*(1+JO30*JO7)","v":1.376061036037163},{"$f":"JO32*(1+JP30*JP7)","v":1.3777693989104876},{"$f":"JP32*(1+JQ30*JQ7)","v":1.3794798826953347},{"$f":"JQ32*(1+JR30*JR7)","v":1.3811924900247898},{"$f":"JR32*(1+JS30*JS7)","v":1.3829072235352076},{"$f":"JS32*(1+JT30*JT7)","v":1.3846240858662155},{"$f":"JT32*(1+JU30*JU7)","v":1.3863430796607183},{"$f":"JU32*(1+JV30*JV7)","v":1.3880642075649017},{"$f":"JV32*(1+JW30*JW7)","v":1.3897874722282364},{"$f":"JW32*(1+JX30*JX7)","v":1.3915128763034827},{"$f":"JX32*(1+JY30*JY7)","v":1.3932404224466945},{"$f":"JY32*(1+JZ30*JZ7)","v":1.3949701133172228},{"$f":"JZ32*(1+KA30*KA7)","v":1.3967019515777199},{"$f":"KA32*(1+KB30*KB7)","v":1.3984359398941444},{"$f":"KB32*(1+KC30*KC7)","v":1.4001720809357641},{"$f":"KC32*(1+KD30*KD7)","v":1.4019103773751611},{"$f":"KD32*(1+KE30*KE7)","v":1.403650831888235},{"$f":"KE32*(1+KF30*KF7)","v":1.405393447154208},{"$f":"KF32*(1+KG30*KG7)","v":1.4071382258556282},{"$f":"KG32*(1+KH30*KH7)","v":1.4088851706783743},{"$f":"KH32*(1+KI30*KI7)","v":1.410634284311659},{"$f":"KI32*(1+KJ30*KJ7)","v":1.4123855694480343},{"$f":"KJ32*(1+KK30*KK7)","v":1.4141390287833941},{"$f":"KK32*(1+KL30*KL7)","v":1.4158946650169801},{"$f":"KL32*(1+KM30*KM7)","v":1.4176524808513848},{"$f":"KM32*(1+KN30*KN7)","v":1.4194124789925557},{"$f":"KN32*(1+KO30*KO7)","v":1.4211746621497998},{"$f":"KO32*(1+KP30*KP7)","v":1.4229390330357878},{"$f":"KP32*(1+KQ30*KQ7)","v":1.4247055943665581},{"$f":"KQ32*(1+KR30*KR7)","v":1.4264743488615208},{"$f":"KR32*(1+KS30*KS7)","v":1.4282452992434624},{"$f":"KS32*(1+KT30*KT7)","v":1.4300184482385496},{"$f":"KT32*(1+KU30*KU7)","v":1.4317937985763336},{"$f":"KU32*(1+KV30*KV7)","v":1.4335713529897545},{"$f":"KV32*(1+KW30*KW7)","v":1.4353511142151447},{"$f":"KW32*(1+KX30*KX7)","v":1.4371330849922346},{"$f":"KX32*(1+KY30*KY7)","v":1.4389172680641553},{"$f":"KY32*(1+KZ30*KZ7)","v":1.4407036661774437},{"$f":"KZ32*(1+LA30*LA7)","v":1.4424922820820465},{"$f":"LA32*(1+LB30*LB7)","v":1.4442831185313243},{"$f":"LB32*(1+LC30*LC7)","v":1.4460761782820559},{"$f":"LC32*(1+LD30*LD7)","v":1.447871464094443},{"$f":"LD32*(1+LE30*LE7)","v":1.4496689787321138},{"$f":"LE32*(1+LF30*LF7)","v":1.4514687249621272},{"$f":"LF32*(1+LG30*LG7)","v":1.4532707055549781},{"$f":"LG32*(1+LH30*LH7)","v":1.4550749232846001},{"$f":"LH32*(1+LI30*LI7)","v":1.4568813809283714},{"$f":"LI32*(1+LJ30*LJ7)","v":1.4586900812671175},{"$f":"LJ32*(1+LK30*LK7)","v":1.4605010270851171},{"$f":"LK32*(1+LL30*LL7)","v":1.4623142211701048},{"$f":"LL32*(1+LM30*LM7)","v":1.4641296663132766},{"$f":"LM32*(1+LN30*LN7)","v":1.4659473653092934},{"$f":"LN32*(1+LO30*LO7)","v":1.467767320956286},{"$f":"LO32*(1+LP30*LP7)","v":1.4695895360558588},{"$f":"LP32*(1+LQ30*LQ7)","v":1.4714140134130946},{"$f":"LQ32*(1+LR30*LR7)","v":1.4732407558365583},{"$f":"LR32*(1+LS30*LS7)","v":1.4750697661383019},{"$f":"LS32*(1+LT30*LT7)","v":1.4769010471338684},{"$f":"LT32*(1+LU30*LU7)","v":1.4787346016422962},{"$f":"LU32*(1+LV30*LV7)","v":1.4805704324861235},{"$f":"LV32*(1+LW30*LW7)","v":1.4824085424913931},{"$f":"LW32*(1+LX30*LX7)","v":1.4842489344876557},{"$f":"LX32*(1+LY30*LY7)","v":1.486091611307975},{"$f":"LY32*(1+LZ30*LZ7)","v":1.487936575788932},{"$f":"LZ32*(1+MA30*MA7)","v":1.4897838307706295},{"$f":"MA32*(1+MB30*MB7)","v":1.491633379096696},{"$f":"MB32*(1+MC30*MC7)","v":1.4934852236142904},{"$f":"MC32*(1+MD30*MD7)","v":1.495339367174106},{"$f":"MD32*(1+ME30*ME7)","v":1.4971958126303757},{"$f":"ME32*(1+MF30*MF7)","v":1.4990545628408756},{"$f":"MF32*(1+MG30*MG7)","v":1.5009156206669299},{"$f":"MG32*(1+MH30*MH7)","v":1.5027789889734147},{"$f":"MH32*(1+MI30*MI7)","v":1.5046446706287633},{"$f":"MI32*(1+MJ30*MJ7)","v":1.5065126685049697},{"$f":"MJ32*(1+MK30*MK7)","v":1.5083829854775939},{"$f":"MK32*(1+ML30*ML7)","v":1.5102556244257654},{"$f":"ML32*(1+MM30*MM7)","v":1.5121305882321885},{"$f":"MM32*(1+MN30*MN7)","v":1.514007879783146},{"$f":"MN32*(1+MO30*MO7)","v":1.5158875019685041},{"$f":"MO32*(1+MP30*MP7)","v":1.5177694576817169},{"$f":"MP32*(1+MQ30*MQ7)","v":1.5196537498198306},{"$f":"MQ32*(1+MR30*MR7)","v":1.521540381283488},{"$f":"MR32*(1+MS30*MS7)","v":1.5234293549769331},{"$f":"MS32*(1+MT30*MT7)","v":1.5253206738080152},{"$f":"MT32*(1+MU30*MU7)","v":1.5272143406881939},{"$f":"MU32*(1+MV30*MV7)","v":1.5291103585325436},{"$f":"MV32*(1+MW30*MW7)","v":1.531008730259757},{"$f":"MW32*(1+MX30*MX7)","v":1.532909458792151},{"$f":"MX32*(1+MY30*MY7)","v":1.5348125470556704},{"$f":"MY32*(1+MZ30*MZ7)","v":1.5367179979798922},{"$f":"MZ32*(1+NA30*NA7)","v":1.5386258144980307},{"$f":"NA32*(1+NB30*NB7)","v":1.5405359995469419},{"$f":"NB32*(1+NC30*NC7)","v":1.5424485560671273},{"$f":"NC32*(1+ND30*ND7)","v":1.5443634870027396},{"$f":"ND32*(1+NE30*NE7)","v":1.5462807953015862},{"$f":"NE32*(1+NF30*NF7)","v":1.5482004839151347},{"$f":"NF32*(1+NG30*NG7)","v":1.5501225557985161},{"$f":"NG32*(1+NH30*NH7)","v":1.5520470139105309},{"$f":"NH32*(1+NI30*NI7)","v":1.5539738612136527},{"$f":"NI32*(1+NJ30*NJ7)","v":1.5559031006740327},{"$f":"NJ32*(1+NK30*NK7)","v":1.557834735261505},{"$f":"NK32*(1+NL30*NL7)","v":1.5597687679495902},{"$f":"NL32*(1+NM30*NM7)","v":1.5617052017155009},{"$f":"NM32*(1+NN30*NN7)","v":1.5636440395401456},{"$f":"NN32*(1+NO30*NO7)","v":1.5655852844081339},{"$f":"NO32*(1+NP30*NP7)","v":1.5675289393077805},{"$f":"NP32*(1+NQ30*NQ7)","v":1.5694750072311099},{"$f":"NQ32*(1+NR30*NR7)","v":1.5714234911738614},{"$f":"NR32*(1+NS30*NS7)","v":1.5733743941354936},{"$f":"NS32*(1+NT30*NT7)","v":1.5753277191191886},{"$f":"NT32*(1+NU30*NU7)","v":1.5772834691318571},{"$f":"NU32*(1+NV30*NV7)","v":1.5792416471841428},{"$f":"NV32*(1+NW30*NW7)","v":1.5812022562904271},{"$f":"NW32*(1+NX30*NX7)","v":1.5831652994688334},{"$f":"NX32*(1+NY30*NY7)","v":1.5851307797412328},{"$f":"NY32*(1+NZ30*NZ7)","v":1.5870987001332473},{"$f":"NZ32*(1+OA30*OA7)","v":1.5890690636742553},{"$f":"OA32*(1+OB30*OB7)","v":1.5910418733973963},{"$f":"OB32*(1+OC30*OC7)","v":1.5930171323395756},{"$f":"OC32*(1+OD30*OD7)","v":1.5949948435414685},{"$f":"OD32*(1+OE30*OE7)","v":1.5969750100475251},{"$f":"OE32*(1+OF30*OF7)","v":1.5989576349059755},{"$f":"OF32*(1+OG30*OG7)","v":1.6009427211688341},{"$f":"OG32*(1+OH30*OH7)","v":1.6029302718919041},{"$f":"OH32*(1+OI30*OI7)","v":1.6049202901347825},{"$f":"OI32*(1+OJ30*OJ7)","v":1.606912778960865},{"$f":"OJ32*(1+OK30*OK7)","v":1.6089077414373503},{"$f":"OK32*(1+OL30*OL7)","v":1.6109051806352448},{"$f":"OL32*(1+OM30*OM7)","v":1.6129050996293679},{"$f":"OM32*(1+ON30*ON7)","v":1.614907501498356},{"$f":"ON32*(1+OO30*OO7)","v":1.616912389324668},{"$f":"OO32*(1+OP30*OP7)","v":1.6189197661945891},{"$f":"OP32*(1+OQ30*OQ7)","v":1.6209296351982365},{"$f":"OQ32*(1+OR30*OR7)","v":1.6229419994295637},{"$f":"OR32*(1+OS30*OS7)","v":1.6249568619863652},{"$f":"OS32*(1+OT30*OT7)","v":1.6269742259702813},{"$f":"OT32*(1+OU30*OU7)","v":1.6289940944868029},{"$f":"OU32*(1+OV30*OV7)","v":1.6310164706452766},{"$f":"OV32*(1+OW30*OW7)","v":1.6330413575589091},{"$f":"OW32*(1+OX30*OX7)","v":1.6350687583447721},{"$f":"OX32*(1+OY30*OY7)","v":1.6370986761238071},{"$f":"OY32*(1+OZ30*OZ7)","v":1.6391311140208302},{"$f":"OZ32*(1+PA30*PA7)","v":1.6411660751645369},{"$f":"PA32*(1+PB30*PB7)","v":1.643203562687507},{"$f":"PB32*(1+PC30*PC7)","v":1.6452435797262093},{"$f":"PC32*(1+PD30*PD7)","v":1.6472861294210064},{"$f":"PD32*(1+PE30*PE7)","v":1.6493312149161599},{"$f":"PE32*(1+PF30*PF7)","v":1.6513788393598345},{"$f":"PF32*(1+PG30*PG7)","v":1.6534290059041041},{"$f":"PG32*(1+PH30*PH7)","v":1.655481717704955},{"$f":"PH32*(1+PI30*PI7)","v":1.6575369779222922},{"$f":"PI32*(1+PJ30*PJ7)","v":1.6595947897199432},{"$f":"PJ32*(1+PK30*PK7)","v":1.6616551562656638},{"$f":"PK32*(1+PL30*PL7)","v":1.6637180807311422},{"$f":"PL32*(1+PM30*PM7)","v":1.6657835662920044},{"$f":"PM32*(1+PN30*PN7)","v":1.667851616127819},{"$f":"PN32*(1+PO30*PO7)","v":1.6699222334221018},{"$f":"PO32*(1+PP30*PP7)","v":1.6719954213623209},{"$f":"PP32*(1+PQ30*PQ7)","v":1.6740711831399018},{"$f":"PQ32*(1+PR30*PR7)","v":1.6761495219502316},{"$f":"PR32*(1+PS30*PS7)","v":1.6782304409926652},{"$f":"PS32*(1+PT30*PT7)","v":1.6803139434705288},{"$f":"PT32*(1+PU30*PU7)","v":1.6824000325911259},{"$f":"PU32*(1+PV30*PV7)","v":1.6844887115657416},{"$f":"PV32*(1+PW30*PW7)","v":1.686579983609648},{"$f":"PW32*(1+PX30*PX7)","v":1.6886738519421085},{"$f":"PX32*(1+PY30*PY7)","v":1.6907703197863837},{"$f":"PY32*(1+PZ30*PZ7)","v":1.6928693903697356},{"$f":"PZ32*(1+QA30*QA7)","v":1.6928693903697356},{"$f":"QA32*(1+QB30*QB7)","v":1.6928693903697356},{"$f":"QB32*(1+QC30*QC7)","v":1.6928693903697356},{"$f":"QC32*(1+QD30*QD7)","v":1.6928693903697356},{"$f":"QD32*(1+QE30*QE7)","v":1.6928693903697356},{"$f":"QE32*(1+QF30*QF7)","v":1.6928693903697356},{"$f":"QF32*(1+QG30*QG7)","v":1.6928693903697356},{"$f":"QG32*(1+QH30*QH7)","v":1.6928693903697356},{"$f":"QH32*(1+QI30*QI7)","v":1.6928693903697356},{"$f":"QI32*(1+QJ30*QJ7)","v":1.6928693903697356},{"$f":"QJ32*(1+QK30*QK7)","v":1.6928693903697356},{"$f":"QK32*(1+QL30*QL7)","v":1.6928693903697356},{"$f":"QL32*(1+QM30*QM7)","v":1.6928693903697356},{"$f":"QM32*(1+QN30*QN7)","v":1.6928693903697356},{"$f":"QN32*(1+QO30*QO7)","v":1.6928693903697356},{"$f":"QO32*(1+QP30*QP7)","v":1.6928693903697356},{"$f":"QP32*(1+QQ30*QQ7)","v":1.6928693903697356},{"$f":"QQ32*(1+QR30*QR7)","v":1.6928693903697356},{"$f":"QR32*(1+QS30*QS7)","v":1.6928693903697356},{"$f":"QS32*(1+QT30*QT7)","v":1.6928693903697356},{"$f":"QT32*(1+QU30*QU7)","v":1.6928693903697356},{"$f":"QU32*(1+QV30*QV7)","v":1.6928693903697356},{"$f":"QV32*(1+QW30*QW7)","v":1.6928693903697356},{"$f":"QW32*(1+QX30*QX7)","v":1.6928693903697356},{"$f":"QX32*(1+QY30*QY7)","v":1.6928693903697356},{"$f":"QY32*(1+QZ30*QZ7)","v":1.6928693903697356},{"$f":"QZ32*(1+RA30*RA7)","v":1.6928693903697356},{"$f":"RA32*(1+RB30*RB7)","v":1.6928693903697356},{"$f":"RB32*(1+RC30*RC7)","v":1.6928693903697356},{"$f":"RC32*(1+RD30*RD7)","v":1.6928693903697356},{"$f":"RD32*(1+RE30*RE7)","v":1.6928693903697356},{"$f":"RE32*(1+RF30*RF7)","v":1.6928693903697356},{"$f":"RF32*(1+RG30*RG7)","v":1.6928693903697356},{"$f":"RG32*(1+RH30*RH7)","v":1.6928693903697356},{"$f":"RH32*(1+RI30*RI7)","v":1.6928693903697356},{"$f":"RI32*(1+RJ30*RJ7)","v":1.6928693903697356},{"$f":"RJ32*(1+RK30*RK7)","v":1.6928693903697356},{"$f":"RK32*(1+RL30*RL7)","v":1.6928693903697356},{"$f":"RL32*(1+RM30*RM7)","v":1.6928693903697356},{"$f":"RM32*(1+RN30*RN7)","v":1.6928693903697356},{"$f":"RN32*(1+RO30*RO7)","v":1.6928693903697356},{"$f":"RO32*(1+RP30*RP7)","v":1.6928693903697356},{"$f":"RP32*(1+RQ30*RQ7)","v":1.6928693903697356},{"$f":"RQ32*(1+RR30*RR7)","v":1.6928693903697356},{"$f":"RR32*(1+RS30*RS7)","v":1.6928693903697356},{"$f":"RS32*(1+RT30*RT7)","v":1.6928693903697356},{"$f":"RT32*(1+RU30*RU7)","v":1.6928693903697356},{"$f":"RU32*(1+RV30*RV7)","v":1.6928693903697356},{"$f":"RV32*(1+RW30*RW7)","v":1.6928693903697356},{"$f":"RW32*(1+RX30*RX7)","v":1.6928693903697356},{"$f":"RX32*(1+RY30*RY7)","v":1.6928693903697356},{"$f":"RY32*(1+RZ30*RZ7)","v":1.6928693903697356},{"$f":"RZ32*(1+SA30*SA7)","v":1.6928693903697356},{"$f":"SA32*(1+SB30*SB7)","v":1.6928693903697356},{"$f":"SB32*(1+SC30*SC7)","v":1.6928693903697356},{"$f":"SC32*(1+SD30*SD7)","v":1.6928693903697356},{"$f":"SD32*(1+SE30*SE7)","v":1.6928693903697356},{"$f":"SE32*(1+SF30*SF7)","v":1.6928693903697356},{"$f":"SF32*(1+SG30*SG7)","v":1.6928693903697356},{"$f":"SG32*(1+SH30*SH7)","v":1.6928693903697356},{"$f":"SH32*(1+SI30*SI7)","v":1.6928693903697356},{"$f":"SI32*(1+SJ30*SJ7)","v":1.6928693903697356},{"$f":"SJ32*(1+SK30*SK7)","v":1.6928693903697356},{"$f":"SK32*(1+SL30*SL7)","v":1.6928693903697356},{"$f":"SL32*(1+SM30*SM7)","v":1.6928693903697356},{"$f":"SM32*(1+SN30*SN7)","v":1.6928693903697356},{"$f":"SN32*(1+SO30*SO7)","v":1.6928693903697356},{"$f":"SO32*(1+SP30*SP7)","v":1.6928693903697356},{"$f":"SP32*(1+SQ30*SQ7)","v":1.6928693903697356},{"$f":"SQ32*(1+SR30*SR7)","v":1.6928693903697356},{"$f":"SR32*(1+SS30*SS7)","v":1.6928693903697356},{"$f":"SS32*(1+ST30*ST7)","v":1.6928693903697356},{"$f":"ST32*(1+SU30*SU7)","v":1.6928693903697356},{"$f":"SU32*(1+SV30*SV7)","v":1.6928693903697356},{"$f":"SV32*(1+SW30*SW7)","v":1.6928693903697356},{"$f":"SW32*(1+SX30*SX7)","v":1.6928693903697356},{"$f":"SX32*(1+SY30*SY7)","v":1.6928693903697356},{"$f":"SY32*(1+SZ30*SZ7)","v":1.6928693903697356},{"$f":"SZ32*(1+TA30*TA7)","v":1.6928693903697356},{"$f":"TA32*(1+TB30*TB7)","v":1.6928693903697356},{"$f":"TB32*(1+TC30*TC7)","v":1.6928693903697356},{"$f":"TC32*(1+TD30*TD7)","v":1.6928693903697356},{"$f":"TD32*(1+TE30*TE7)","v":1.6928693903697356},{"$f":"TE32*(1+TF30*TF7)","v":1.6928693903697356},{"$f":"TF32*(1+TG30*TG7)","v":1.6928693903697356},{"$f":"TG32*(1+TH30*TH7)","v":1.6928693903697356},{"$f":"TH32*(1+TI30*TI7)","v":1.6928693903697356},{"$f":"TI32*(1+TJ30*TJ7)","v":1.6928693903697356},{"$f":"TJ32*(1+TK30*TK7)","v":1.6928693903697356},{"$f":"TK32*(1+TL30*TL7)","v":1.6928693903697356},{"$f":"TL32*(1+TM30*TM7)","v":1.6928693903697356},{"$f":"TM32*(1+TN30*TN7)","v":1.6928693903697356},{"$f":"TN32*(1+TO30*TO7)","v":1.6928693903697356},{"$f":"TO32*(1+TP30*TP7)","v":1.6928693903697356},{"$f":"TP32*(1+TQ30*TQ7)","v":1.6928693903697356},{"$f":"TQ32*(1+TR30*TR7)","v":1.6928693903697356},{"$f":"TR32*(1+TS30*TS7)","v":1.6928693903697356},{"$f":"TS32*(1+TT30*TT7)","v":1.6928693903697356},{"$f":"TT32*(1+TU30*TU7)","v":1.6928693903697356},{"$f":"TU32*(1+TV30*TV7)","v":1.6928693903697356},{"$f":"TV32*(1+TW30*TW7)","v":1.6928693903697356},{"$f":"TW32*(1+TX30*TX7)","v":1.6928693903697356},{"$f":"TX32*(1+TY30*TY7)","v":1.6928693903697356},{"$f":"TY32*(1+TZ30*TZ7)","v":1.6928693903697356},{"$f":"TZ32*(1+UA30*UA7)","v":1.6928693903697356},{"$f":"UA32*(1+UB30*UB7)","v":1.6928693903697356},{"$f":"UB32*(1+UC30*UC7)","v":1.6928693903697356},{"$f":"UC32*(1+UD30*UD7)","v":1.6928693903697356},{"$f":"UD32*(1+UE30*UE7)","v":1.6928693903697356},{"$f":"UE32*(1+UF30*UF7)","v":1.6928693903697356},{"$f":"UF32*(1+UG30*UG7)","v":1.6928693903697356},{"$f":"UG32*(1+UH30*UH7)","v":1.6928693903697356},{"$f":"UH32*(1+UI30*UI7)","v":1.6928693903697356},{"$f":"UI32*(1+UJ30*UJ7)","v":1.6928693903697356},{"$f":"UJ32*(1+UK30*UK7)","v":1.6928693903697356},{"$f":"UK32*(1+UL30*UL7)","v":1.6928693903697356},{"$f":"UL32*(1+UM30*UM7)","v":1.6928693903697356},{"$f":"UM32*(1+UN30*UN7)","v":1.6928693903697356},{"$f":"UN32*(1+UO30*UO7)","v":1.6928693903697356},{"$f":"UO32*(1+UP30*UP7)","v":1.6928693903697356},{"$f":"UP32*(1+UQ30*UQ7)","v":1.6928693903697356},{"$f":"UQ32*(1+UR30*UR7)","v":1.6928693903697356},{"$f":"UR32*(1+US30*US7)","v":1.6928693903697356},{"$f":"US32*(1+UT30*UT7)","v":1.6928693903697356},{"$f":"UT32*(1+UU30*UU7)","v":1.6928693903697356},{"$f":"UU32*(1+UV30*UV7)","v":1.6928693903697356},{"$f":"UV32*(1+UW30*UW7)","v":1.6928693903697356},{"$f":"UW32*(1+UX30*UX7)","v":1.6928693903697356},{"$f":"UX32*(1+UY30*UY7)","v":1.6928693903697356},{"$f":"UY32*(1+UZ30*UZ7)","v":1.6928693903697356},{"$f":"UZ32*(1+VA30*VA7)","v":1.6928693903697356},{"$f":"VA32*(1+VB30*VB7)","v":1.6928693903697356},{"$f":"VB32*(1+VC30*VC7)","v":1.6928693903697356},{"$f":"VC32*(1+VD30*VD7)","v":1.6928693903697356},{"$f":"VD32*(1+VE30*VE7)","v":1.6928693903697356},{"$f":"VE32*(1+VF30*VF7)","v":1.6928693903697356},{"$f":"VF32*(1+VG30*VG7)","v":1.6928693903697356},{"$f":"VG32*(1+VH30*VH7)","v":1.6928693903697356},{"$f":"VH32*(1+VI30*VI7)","v":1.6928693903697356},{"$f":"VI32*(1+VJ30*VJ7)","v":1.6928693903697356},{"$f":"VJ32*(1+VK30*VK7)","v":1.6928693903697356},{"$f":"VK32*(1+VL30*VL7)","v":1.6928693903697356},{"$f":"VL32*(1+VM30*VM7)","v":1.6928693903697356},{"$f":"VM32*(1+VN30*VN7)","v":1.6928693903697356},{"$f":"VN32*(1+VO30*VO7)","v":1.6928693903697356},{"$f":"VO32*(1+VP30*VP7)","v":1.6928693903697356},{"$f":"VP32*(1+VQ30*VQ7)","v":1.6928693903697356},{"$f":"VQ32*(1+VR30*VR7)","v":1.6928693903697356},{"$f":"VR32*(1+VS30*VS7)","v":1.6928693903697356},{"$f":"VS32*(1+VT30*VT7)","v":1.6928693903697356},{"$f":"VT32*(1+VU30*VU7)","v":1.6928693903697356},{"$f":"VU32*(1+VV30*VV7)","v":1.6928693903697356},{"$f":"VV32*(1+VW30*VW7)","v":1.6928693903697356},{"$f":"VW32*(1+VX30*VX7)","v":1.6928693903697356},{"$f":"VX32*(1+VY30*VY7)","v":1.6928693903697356},{"$f":"VY32*(1+VZ30*VZ7)","v":1.6928693903697356},{"$f":"VZ32*(1+WA30*WA7)","v":1.6928693903697356},{"$f":"WA32*(1+WB30*WB7)","v":1.6928693903697356},{"$f":"WB32*(1+WC30*WC7)","v":1.6928693903697356},{"$f":"WC32*(1+WD30*WD7)","v":1.6928693903697356},{"$f":"WD32*(1+WE30*WE7)","v":1.6928693903697356},{"$f":"WE32*(1+WF30*WF7)","v":1.6928693903697356},{"$f":"WF32*(1+WG30*WG7)","v":1.6928693903697356},{"$f":"WG32*(1+WH30*WH7)","v":1.6928693903697356},{"$f":"WH32*(1+WI30*WI7)","v":1.6928693903697356},{"$f":"WI32*(1+WJ30*WJ7)","v":1.6928693903697356},{"$f":"WJ32*(1+WK30*WK7)","v":1.6928693903697356},{"$f":"WK32*(1+WL30*WL7)","v":1.6928693903697356},{"$f":"WL32*(1+WM30*WM7)","v":1.6928693903697356},{"$f":"WM32*(1+WN30*WN7)","v":1.6928693903697356},{"$f":"WN32*(1+WO30*WO7)","v":1.6928693903697356},{"$f":"WO32*(1+WP30*WP7)","v":1.6928693903697356},{"$f":"WP32*(1+WQ30*WQ7)","v":1.6928693903697356},{"$f":"WQ32*(1+WR30*WR7)","v":1.6928693903697356},{"$f":"WR32*(1+WS30*WS7)","v":1.6928693903697356},{"$f":"WS32*(1+WT30*WT7)","v":1.6928693903697356},{"$f":"WT32*(1+WU30*WU7)","v":1.6928693903697356},{"$f":"WU32*(1+WV30*WV7)","v":1.6928693903697356},{"$f":"WV32*(1+WW30*WW7)","v":1.6928693903697356},{"$f":"WW32*(1+WX30*WX7)","v":1.6928693903697356},{"$f":"WX32*(1+WY30*WY7)","v":1.6928693903697356},{"$f":"WY32*(1+WZ30*WZ7)","v":1.6928693903697356},{"$f":"WZ32*(1+XA30*XA7)","v":1.6928693903697356},{"$f":"XA32*(1+XB30*XB7)","v":1.6928693903697356},{"$f":"XB32*(1+XC30*XC7)","v":1.6928693903697356},{"$f":"XC32*(1+XD30*XD7)","v":1.6928693903697356},{"$f":"XD32*(1+XE30*XE7)","v":1.6928693903697356},{"$f":"XE32*(1+XF30*XF7)","v":1.6928693903697356},{"$f":"XF32*(1+XG30*XG7)","v":1.6928693903697356},{"$f":"XG32*(1+XH30*XH7)","v":1.6928693903697356},{"$f":"XH32*(1+XI30*XI7)","v":1.6928693903697356},{"$f":"XI32*(1+XJ30*XJ7)","v":1.6928693903697356},{"$f":"XJ32*(1+XK30*XK7)","v":1.6928693903697356},{"$f":"XK32*(1+XL30*XL7)","v":1.6928693903697356},{"$f":"XL32*(1+XM30*XM7)","v":1.6928693903697356},{"$f":"XM32*(1+XN30*XN7)","v":1.6928693903697356},{"$f":"XN32*(1+XO30*XO7)","v":1.6928693903697356},{"$f":"XO32*(1+XP30*XP7)","v":1.6928693903697356},{"$f":"XP32*(1+XQ30*XQ7)","v":1.6928693903697356},{"$f":"XQ32*(1+XR30*XR7)","v":1.6928693903697356},{"$f":"XR32*(1+XS30*XS7)","v":1.6928693903697356},{"$f":"XS32*(1+XT30*XT7)","v":1.6928693903697356},{"$f":"XT32*(1+XU30*XU7)","v":1.6928693903697356},{"$f":"XU32*(1+XV30*XV7)","v":1.6928693903697356},{"$f":"XV32*(1+XW30*XW7)","v":1.6928693903697356},{"$f":"XW32*(1+XX30*XX7)","v":1.6928693903697356},{"$f":"XX32*(1+XY30*XY7)","v":1.6928693903697356},{"$f":"XY32*(1+XZ30*XZ7)","v":1.6928693903697356},{"$f":"XZ32*(1+YA30*YA7)","v":1.6928693903697356},{"$f":"YA32*(1+YB30*YB7)","v":1.6928693903697356},{"$f":"YB32*(1+YC30*YC7)","v":1.6928693903697356},{"$f":"YC32*(1+YD30*YD7)","v":1.6928693903697356},{"$f":"YD32*(1+YE30*YE7)","v":1.6928693903697356},{"$f":"YE32*(1+YF30*YF7)","v":1.6928693903697356},{"$f":"YF32*(1+YG30*YG7)","v":1.6928693903697356},{"$f":"YG32*(1+YH30*YH7)","v":1.6928693903697356},{"$f":"YH32*(1+YI30*YI7)","v":1.6928693903697356},{"$f":"YI32*(1+YJ30*YJ7)","v":1.6928693903697356},{"$f":"YJ32*(1+YK30*YK7)","v":1.6928693903697356},{"$f":"YK32*(1+YL30*YL7)","v":1.6928693903697356},{"$f":"YL32*(1+YM30*YM7)","v":1.6928693903697356},{"$f":"YM32*(1+YN30*YN7)","v":1.6928693903697356},{"$f":"YN32*(1+YO30*YO7)","v":1.6928693903697356},{"$f":"YO32*(1+YP30*YP7)","v":1.6928693903697356},{"$f":"YP32*(1+YQ30*YQ7)","v":1.6928693903697356},{"$f":"YQ32*(1+YR30*YR7)","v":1.6928693903697356},{"$f":"YR32*(1+YS30*YS7)","v":1.6928693903697356},{"$f":"YS32*(1+YT30*YT7)","v":1.6928693903697356},{"$f":"YT32*(1+YU30*YU7)","v":1.6928693903697356},{"$f":"YU32*(1+YV30*YV7)","v":1.6928693903697356},{"$f":"YV32*(1+YW30*YW7)","v":1.6928693903697356},{"$f":"YW32*(1+YX30*YX7)","v":1.6928693903697356},{"$f":"YX32*(1+YY30*YY7)","v":1.6928693903697356},{"$f":"YY32*(1+YZ30*YZ7)","v":1.6928693903697356},{"$f":"YZ32*(1+ZA30*ZA7)","v":1.6928693903697356},{"$f":"ZA32*(1+ZB30*ZB7)","v":1.6928693903697356},{"$f":"ZB32*(1+ZC30*ZC7)","v":1.6928693903697356},{"$f":"ZC32*(1+ZD30*ZD7)","v":1.6928693903697356},{"$f":"ZD32*(1+ZE30*ZE7)","v":1.6928693903697356},{"$f":"ZE32*(1+ZF30*ZF7)","v":1.6928693903697356},{"$f":"ZF32*(1+ZG30*ZG7)","v":1.6928693903697356},{"$f":"ZG32*(1+ZH30*ZH7)","v":1.6928693903697356},{"$f":"ZH32*(1+ZI30*ZI7)","v":1.6928693903697356},{"$f":"ZI32*(1+ZJ30*ZJ7)","v":1.6928693903697356},{"$f":"ZJ32*(1+ZK30*ZK7)","v":1.6928693903697356},{"$f":"ZK32*(1+ZL30*ZL7)","v":1.6928693903697356},{"$f":"ZL32*(1+ZM30*ZM7)","v":1.6928693903697356},{"$f":"ZM32*(1+ZN30*ZN7)","v":1.6928693903697356},{"$f":"ZN32*(1+ZO30*ZO7)","v":1.6928693903697356},{"$f":"ZO32*(1+ZP30*ZP7)","v":1.6928693903697356},{"$f":"ZP32*(1+ZQ30*ZQ7)","v":1.6928693903697356},{"$f":"ZQ32*(1+ZR30*ZR7)","v":1.6928693903697356},{"$f":"ZR32*(1+ZS30*ZS7)","v":1.6928693903697356},{"$f":"ZS32*(1+ZT30*ZT7)","v":1.6928693903697356},{"$f":"ZT32*(1+ZU30*ZU7)","v":1.6928693903697356},{"$f":"ZU32*(1+ZV30*ZV7)","v":1.6928693903697356},{"$f":"ZV32*(1+ZW30*ZW7)","v":1.6928693903697356},{"$f":"ZW32*(1+ZX30*ZX7)","v":1.6928693903697356},{"$f":"ZX32*(1+ZY30*ZY7)","v":1.6928693903697356},{"$f":"ZY32*(1+ZZ30*ZZ7)","v":1.6928693903697356},{"$f":"ZZ32*(1+AAA30*AAA7)","v":1.6928693903697356},{"$f":"AAA32*(1+AAB30*AAB7)","v":1.6928693903697356},{"$f":"AAB32*(1+AAC30*AAC7)","v":1.6928693903697356},{"$f":"AAC32*(1+AAD30*AAD7)","v":1.6928693903697356},{"$f":"AAD32*(1+AAE30*AAE7)","v":1.6928693903697356},{"$f":"AAE32*(1+AAF30*AAF7)","v":1.6928693903697356},{"$f":"AAF32*(1+AAG30*AAG7)","v":1.6928693903697356},{"$f":"AAG32*(1+AAH30*AAH7)","v":1.6928693903697356},{"$f":"AAH32*(1+AAI30*AAI7)","v":1.6928693903697356},{"$f":"AAI32*(1+AAJ30*AAJ7)","v":1.6928693903697356},{"$f":"AAJ32*(1+AAK30*AAK7)","v":1.6928693903697356},{"$f":"AAK32*(1+AAL30*AAL7)","v":1.6928693903697356},{"$f":"AAL32*(1+AAM30*AAM7)","v":1.6928693903697356},{"$f":"AAM32*(1+AAN30*AAN7)","v":1.6928693903697356},{"$f":"AAN32*(1+AAO30*AAO7)","v":1.6928693903697356},{"$f":"AAO32*(1+AAP30*AAP7)","v":1.6928693903697356},{"$f":"AAP32*(1+AAQ30*AAQ7)","v":1.6928693903697356},{"$f":"AAQ32*(1+AAR30*AAR7)","v":1.6928693903697356},{"$f":"AAR32*(1+AAS30*AAS7)","v":1.6928693903697356},{"$f":"AAS32*(1+AAT30*AAT7)","v":1.6928693903697356},{"$f":"AAT32*(1+AAU30*AAU7)","v":1.6928693903697356},{"$f":"AAU32*(1+AAV30*AAV7)","v":1.6928693903697356},{"$f":"AAV32*(1+AAW30*AAW7)","v":1.6928693903697356},{"$f":"AAW32*(1+AAX30*AAX7)","v":1.6928693903697356},{"$f":"AAX32*(1+AAY30*AAY7)","v":1.6928693903697356},{"$f":"AAY32*(1+AAZ30*AAZ7)","v":1.6928693903697356},{"$f":"AAZ32*(1+ABA30*ABA7)","v":1.6928693903697356},{"$f":"ABA32*(1+ABB30*ABB7)","v":1.6928693903697356},{"$f":"ABB32*(1+ABC30*ABC7)","v":1.6928693903697356},{"$f":"ABC32*(1+ABD30*ABD7)","v":1.6928693903697356},{"$f":"ABD32*(1+ABE30*ABE7)","v":1.6928693903697356},{"$f":"ABE32*(1+ABF30*ABF7)","v":1.6928693903697356},{"$f":"ABF32*(1+ABG30*ABG7)","v":1.6928693903697356},{"$f":"ABG32*(1+ABH30*ABH7)","v":1.6928693903697356},{"$f":"ABH32*(1+ABI30*ABI7)","v":1.6928693903697356},{"$f":"ABI32*(1+ABJ30*ABJ7)","v":1.6928693903697356},{"$f":"ABJ32*(1+ABK30*ABK7)","v":1.6928693903697356},{"$f":"ABK32*(1+ABL30*ABL7)","v":1.6928693903697356},{"$f":"ABL32*(1+ABM30*ABM7)","v":1.6928693903697356},{"$f":"ABM32*(1+ABN30*ABN7)","v":1.6928693903697356},{"$f":"ABN32*(1+ABO30*ABO7)","v":1.6928693903697356},{"$f":"ABO32*(1+ABP30*ABP7)","v":1.6928693903697356},{"$f":"ABP32*(1+ABQ30*ABQ7)","v":1.6928693903697356},{"$f":"ABQ32*(1+ABR30*ABR7)","v":1.6928693903697356},{"$f":"ABR32*(1+ABS30*ABS7)","v":1.6928693903697356},{"$f":"ABS32*(1+ABT30*ABT7)","v":1.6928693903697356},{"$f":"ABT32*(1+ABU30*ABU7)","v":1.6928693903697356},{"$f":"ABU32*(1+ABV30*ABV7)","v":1.6928693903697356},{"$f":"ABV32*(1+ABW30*ABW7)","v":1.6928693903697356},{"$f":"ABW32*(1+ABX30*ABX7)","v":1.6928693903697356},{"$f":"ABX32*(1+ABY30*ABY7)","v":1.6928693903697356},{"$f":"ABY32*(1+ABZ30*ABZ7)","v":1.6928693903697356},{"$f":"ABZ32*(1+ACA30*ACA7)","v":1.6928693903697356},{"$f":"ACA32*(1+ACB30*ACB7)","v":1.6928693903697356},{"$f":"ACB32*(1+ACC30*ACC7)","v":1.6928693903697356},{"$f":"ACC32*(1+ACD30*ACD7)","v":1.6928693903697356},{"$f":"ACD32*(1+ACE30*ACE7)","v":1.6928693903697356},{"$f":"ACE32*(1+ACF30*ACF7)","v":1.6928693903697356},{"$f":"ACF32*(1+ACG30*ACG7)","v":1.6928693903697356},{"$f":"ACG32*(1+ACH30*ACH7)","v":1.6928693903697356},{"$f":"ACH32*(1+ACI30*ACI7)","v":1.6928693903697356},{"$f":"ACI32*(1+ACJ30*ACJ7)","v":1.6928693903697356},{"$f":"ACJ32*(1+ACK30*ACK7)","v":1.6928693903697356},{"$f":"ACK32*(1+ACL30*ACL7)","v":1.6928693903697356},{"$f":"ACL32*(1+ACM30*ACM7)","v":1.6928693903697356},{"$f":"ACM32*(1+ACN30*ACN7)","v":1.6928693903697356},{"$f":"ACN32*(1+ACO30*ACO7)","v":1.6928693903697356},{"$f":"ACO32*(1+ACP30*ACP7)","v":1.6928693903697356},{"$f":"ACP32*(1+ACQ30*ACQ7)","v":1.6928693903697356},{"$f":"ACQ32*(1+ACR30*ACR7)","v":1.6928693903697356},{"$f":"ACR32*(1+ACS30*ACS7)","v":1.6928693903697356},{"$f":"ACS32*(1+ACT30*ACT7)","v":1.6928693903697356},{"$f":"ACT32*(1+ACU30*ACU7)","v":1.6928693903697356},{"$f":"ACU32*(1+ACV30*ACV7)","v":1.6928693903697356},{"$f":"ACV32*(1+ACW30*ACW7)","v":1.6928693903697356},{"$f":"ACW32*(1+ACX30*ACX7)","v":1.6928693903697356},{"$f":"ACX32*(1+ACY30*ACY7)","v":1.6928693903697356},{"$f":"ACY32*(1+ACZ30*ACZ7)","v":1.6928693903697356},{"$f":"ACZ32*(1+ADA30*ADA7)","v":1.6928693903697356},{"$f":"ADA32*(1+ADB30*ADB7)","v":1.6928693903697356},{"$f":"ADB32*(1+ADC30*ADC7)","v":1.6928693903697356},{"$f":"ADC32*(1+ADD30*ADD7)","v":1.6928693903697356},{"$f":"ADD32*(1+ADE30*ADE7)","v":1.6928693903697356},{"$f":"ADE32*(1+ADF30*ADF7)","v":1.6928693903697356},{"$f":"ADF32*(1+ADG30*ADG7)","v":1.6928693903697356},{"$f":"ADG32*(1+ADH30*ADH7)","v":1.6928693903697356},{"$f":"ADH32*(1+ADI30*ADI7)","v":1.6928693903697356},{"$f":"ADI32*(1+ADJ30*ADJ7)","v":1.6928693903697356},{"$f":"ADJ32*(1+ADK30*ADK7)","v":1.6928693903697356},{"$f":"ADK32*(1+ADL30*ADL7)","v":1.6928693903697356},{"$f":"ADL32*(1+ADM30*ADM7)","v":1.6928693903697356},{"$f":"ADM32*(1+ADN30*ADN7)","v":1.6928693903697356},{"$f":"ADN32*(1+ADO30*ADO7)","v":1.6928693903697356},{"$f":"ADO32*(1+ADP30*ADP7)","v":1.6928693903697356},{"$f":"ADP32*(1+ADQ30*ADQ7)","v":1.6928693903697356},{"$f":"ADQ32*(1+ADR30*ADR7)","v":1.6928693903697356},{"$f":"ADR32*(1+ADS30*ADS7)","v":1.6928693903697356},{"$f":"ADS32*(1+ADT30*ADT7)","v":1.6928693903697356},{"$f":"ADT32*(1+ADU30*ADU7)","v":1.6928693903697356},{"$f":"ADU32*(1+ADV30*ADV7)","v":1.6928693903697356},{"$f":"ADV32*(1+ADW30*ADW7)","v":1.6928693903697356},{"$f":"ADW32*(1+ADX30*ADX7)","v":1.6928693903697356},{"$f":"ADX32*(1+ADY30*ADY7)","v":1.6928693903697356},{"$f":"ADY32*(1+ADZ30*ADZ7)","v":1.6928693903697356},{"$f":"ADZ32*(1+AEA30*AEA7)","v":1.6928693903697356},{"$f":"AEA32*(1+AEB30*AEB7)","v":1.6928693903697356},{"$f":"AEB32*(1+AEC30*AEC7)","v":1.6928693903697356},{"$f":"AEC32*(1+AED30*AED7)","v":1.6928693903697356},{"$f":"AED32*(1+AEE30*AEE7)","v":1.6928693903697356}]
[null,null,null,"Inflation Index from Start Date",null,null,"Index",null,null,null,1,{"$f":"K33*(1+L30)","v":1.0016515813019202},{"$f":"L33*(1+M30)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0416916438201946,1.0429848912003252,1.0442797441311926,1.0455762046060684,1.0468742746206985,1.0481739561733068,1.049475251264598,1.0507781618977605,1.0520826900784697,1.053388837814891,1.0546966071176829,1.0560060000000002,1.0573170184774969,1.0586296645683295,1.0599439402931599,1.0612598476751587,1.0625773887400083,1.0638965655159058,1.0652173800335665,1.0665398343262265,1.0678639304296462,1.0691896703821138,1.0705170562244477,1.0718460899999998,1.0731767737546589,1.074509109536854,1.0758430993975567,1.0771787453902855,1.0785160495711077,1.0798550139986436,1.081195640734069,1.0825379318411188,1.08388188938609,1.0852275154378446,1.0865748120678134,1.0879237813499987,1.0892744253609778,1.0906267461799057,1.0919807458885191,1.0933364265711389,1.0946937903146736,{"$f":"BX33*(1+BY30)","v":1.0960528392086226},1.0974135753450796,1.0987760008187351,1.1001401177268808,1.1015059281694117,1.1028734342488302,1.1042426380702484,1.1056135417413921,1.1069861473726041,1.1083604570768468,1.1097364729697059,1.1111141971693936,1.1124936317967518,1.1138747789752554,1.115257640831016,1.1166422194927839,1.1180285170919528,1.1194165357625625,1.1208062776413019,1.1221977448675129,1.1235909395831929,1.124985863932999,1.126382520064251,1.127780910126934,1.1291810362737027,1.130582900659884,1.1319865054434808,1.1333918527851752,1.1347989448483318,1.1362077837990006,1.1376183718059212,1.1390307110405253,1.1404448036769406,1.1418606518919938,1.1432782578652145,1.1446976237788378,1.146118751817808,1.1475416441697819,1.1489663030251327,1.1503927305769526,1.1518209290210564,1.1532509005559852,1.1546826473830096,1.1561161717061328,1.1575514757320944,1.1589885616703735,1.1604274317331924,1.1618680881355199,1.1633105330950746,1.1647547688323281,1.1662007975705091,1.1676486215356063,1.1690982429563717,1.1705496640643245,1.1720028870937542,1.1734579142817243,1.1749147478680753,1.1763733900954285,1.1778338432091897,1.1792961094575523,1.1807601910915002,1.1822260903648125,1.1836938095340663,1.1851633508586399,{"$f":"EJ33*(1+EK30)","v":1.1866347166007167},1.1881079090252888,1.1895829304001599,1.1910597829959495,1.1925384690860956,1.1940189909468593,1.1955013508573269,1.1969855510994147,1.1984715939578718,1.1999594817202839,1.2014492166770765,1.2029408011215186,1.2044342373497265,1.2059295276606672,1.2074266743561615,1.2089256797408878,1.2104265461223862,1.2119292758110614,1.213433871120186,1.2149403343659051,1.216448667867239,1.2179588739460874,1.2194709549272318,1.2209849131383406,1.2225007509099717,1.2240184705755763,1.225538074471503,1.2270595649370002,1.2285829443142211,1.2301082149482263,1.2316353791869878,1.2331644393813928,1.2346953978852468,1.2362282570552778,1.2377630192511395,1.2392996868354149,1.2408382621736205,1.2423787476342092,1.2439211455885746,1.2454654584110543,1.2470116884789335,1.2485598381724488,1.2501099098747916,1.2516619059721128,1.2532158288535247,1.254771680911106,1.2563294645399055,1.257889182137945,1.2594508361062238,1.2610144288487215,1.2625799627724026,1.2641474402872195,1.2657168638061169,1.267288235745035,1.268861558522913,1.2704368345616939,1.2720140662863268,1.273593256124772,1.2751744065080035,1.2767575198700136,1.2783425986478165,1.2799296452814517,1.2815186622139878,1.283109651891527,{"$f":"GV33*(1+GW30)","v":1.2847026167632078},1.2862975592812096,1.2878944819007558,1.2894933870801184,1.2910942772806209,1.2926971549666426,1.2943020226056225,1.2959088826680629,1.2975177376275329,1.2991285899606726,1.3007414421471968,1.3023562966698989,1.303973156014655,1.3055920226704267,1.3072128991292662,1.3088357878863193,1.3104606914398294,1.3120876122911416,1.3137165529447064,1.3153475159080832,1.3169805036919451,1.3186155188100819,1.320252563779404,1.3218916411199468,1.3235327533548742,1.3251759030104826,1.3268210926162047,1.3284683247046136,1.3301176018114262,1.3317689264755082,1.3334223012388764,1.3350777286467039,1.3367352112473239,1.3383947515922325,1.3400563522360944,1.3417200157367453,1.3433857446551967,1.3450535415556391,1.346723409005447,1.3483953495751819,1.3500693658385969,1.35174546037264,1.3534236357574587,1.3551038945764038,1.356786239416033,1.3584706728661156,1.3601571975196354,1.361845815972796,1.363536530825024,1.3652293446789732,1.3669242601405283,1.3686212798188093,1.3703204063261754,1.372021642278229,1.37372499029382,1.3754304529950492,1.3771380330072729,1.3788477329591065,1.380559555482429,1.3822735032123872,1.3839895787873986,1.385707784849157,1.3874281240426354,1.3891505990160906,{"$f":"JH33*(1+JI30)","v":1.3908752124210673},1.3926019669124019,1.3943308651482267,1.3960619097899742,1.3977951035023812,1.3995304489534923,1.4012679488146649,1.4030076057605723,1.404749422469209,1.4064934016218937,1.4082395459032744,1.4099878580013314,1.4117383406073827,1.4134909964160873,1.4152458281254496,1.4170028384368234,1.4187620300549164,1.4205234056877942,1.4222869680468844,1.4240527198469806,1.4258206638062467,1.4275908026462216,1.4293631390918229,1.4311376758713508,1.4329144157164928,1.4346933613623278,1.4364745155473304,1.4382578810133748,1.4400434605057393,1.4418312567731102,1.4436212725675865,1.4454135106446842,1.4472079737633394,1.449004664685914,1.4508035861781994,1.4526047410094203,1.4544081319522395,1.4562137617827622,1.4580216332805398,1.4598317492285748,1.4616441124133248,1.4634587256247065,1.4652755916561,1.4670947133043539,1.4689160933697889,1.4707397346562021,1.4725656399708718,1.4743938121245608,1.4762242539315222,1.4780569682095026,1.4798919577797469,1.4817292254670025,1.4835687740995236,1.4854106065090757,1.4872547255309403,1.4891011340039182,1.4909498347703347,1.4928008306760441,1.4946541245704337,1.4965097193064281,1.4983676177404939,1.500227822732644,1.502090337146442,1.5039551638490065,{"$f":"LT33*(1+LU30)","v":1.5058223057110156},1.5076917656067113,1.5095635464139037,1.5114376510139762,1.5133140822918889,1.5151928431361841,1.5170739364389896,1.518957365096024,1.5208431320066009,1.5227312400736335,1.5246216922036384,1.5265144913067414,1.5284096402966805,1.5303071420908114,1.5322069996101118,1.5341092157791854,1.5360137935262668,1.5379207357832263,1.5398300454855738,1.5417417255724637,1.5436557789866991,1.545572208674737,1.5474910175866921,1.5494122086763416,1.5513357849011298,1.5532617492221727,1.5551901046042627,1.5571208540158723,1.55905400042916,1.5609895468199739,1.5629274961678568,1.5648678514560499,1.5668106156714989,1.5687557918048574,1.5707033828504917,1.572653391806486,1.5746058216746461,1.5765606754605048,1.578517956173326,1.5804776668261098,1.5824398104355968,1.5844043900222728,1.5863714086103737,1.5883408692278898,1.5903127749065706,1.5922871286819296,1.5942639335932485,1.5962431926835825,1.5982249089997649,1.6002090855924114,1.6021957255159249,1.6041848318285006,1.6061764075921299,1.6081704558726062,1.6101669797395286,1.6121659822663075,1.6141674665301684,1.6161714356121577,1.6181778925971464,1.6201868405738356,1.6221982826347607,1.6242122218762969,1.6262286613986632,1.6282476043059273,{"$f":"OF33*(1+OG30)","v":1.6302690537060112},1.6322930127106945,1.6343194844356208,1.6363484720003014,1.6383799785281203,1.6404140071463393,1.6424505609861029,1.6444896431824423,1.6465312568742814,1.6485754052044406,1.6506220913196423,1.6526713183705155,1.6547230895116005,1.6567774079013542,1.6588342767021544,1.6608936990803052,1.6629556782060413,1.6650202172535336,1.6670873194008935,1.669156987830178,1.6712292257273946,1.6733040362825062,1.6753814226894359,1.677461388146072,1.6795439358542734,1.6816290690198734,1.6837167908526856,1.6858071045665086,1.6879000133791309,1.6899955205123356,1.692093629191906,1.6941943426476298,1.6962976641133047,1.698403596826743,1.7005121440297768,1.7026233089682625,1.7047370948920868,1.7068535050551707,1.7089725427154752,1.7110942111350056,1.7132185135798172,1.7153454533200201,1.7174750336297839,1.7196072577873436,1.7217421290750037,1.7238796507791436,1.7260198261902229,1.7281626586027858,1.7303081513154674,1.7324563076309976,1.7346071308562065,1.7367606243020299,1.7389167912835137,1.7410756351198196,1.7432371591342299,1.745401366654153,1.7475682610111278,1.7497378455408297,1.751910123583075,1.7540850984818266,1.7562627735851986,1.7584431522454618,1.7606262378190489,1.7628120336665596,{"$f":"QR33*(1+QS30)","v":1.7650005431527656},1.767191769646616,1.7693857165212425,1.7715823871539644,1.773781784926294,1.7759839132239414,1.7781887754368204,1.7803963749590532,1.7826067151889757,1.7848197995291428,1.7870356313863338,1.7892542141715571,1.7914755513000562,1.7936996461913144,1.7959265022690603,1.798156122961273,1.8003885117001874,1.8026236719222997,1.8048616070683718,1.8071023205834382,1.8093458159168097,1.8115920965220793,1.8138411658571281,1.8160930273841298,1.8183476845695563,1.8206051408841835,1.8228653998030955,1.8251284648056914,1.8273943393756895,1.8296630270011334,1.8319345311743966,1.8342088553921889,1.8364860031555608,1.8387659779699095,1.841048783344984,1.8433344227948907,1.8456228998380986,1.847914217997445,1.8502083808001408,1.8525053917777756,1.8548052544663238,1.8571079724061494,1.8594135491420116,1.8617219882230709,1.8640332932028933,1.8663474676394571,1.8686645150951577,1.8709844391368131,1.8733072433356692,1.8756329312674058,1.877961506512142,1.8802929726544413,1.8826273332833177,1.8849645919922406,1.8873047523791409,1.8896478180464158,1.8919937926009356,1.8943426796540479,1.8966944828215839,1.8990492057238639,1.9014068519857028,1.9037674252364156,1.906130929109823,1.9084973672442569,{"$f":"TD33*(1+TE30)","v":1.9108667432825663},1.913239060872123,1.9156143236648266,1.9179925353171108,1.9203736994899483,1.9227578198488573,1.9251449000639065,1.9275349438097207,1.9299279547654873,1.9323239366149607,1.934722893046469,1.9371248277529194,1.9395297444318036,1.9419376467852036,1.9443485385197978,1.9467624233468663,1.9491793049822965,1.9515991871465892,1.9540220735648641,1.9564479679668656,1.9588768740869686,1.9613087956641841,1.963743736442165,1.9661817001692121,1.9686226905982795,1.9710667114869806,1.9735137665975937,1.9759638596970681,1.9784169945570298,1.9808731749537869,1.9833324046683358,1.9857946874863674,1.988260027198272,1.9907284275991457,1.9931998924887964,1.9956744256717491,1.9981520309572525,2.000632712159284,2.0031164730965565,2.0056033175925232,2.008093249475384,2.0105862725780925,2.0130823907383597,2.0155816077986617,2.018083927606245,2.0205893540131319,2.0230978908761275,2.0256095420568245,2.0281243114216103,2.0306422028416722,2.0331632201930034,2.0356873673564095,2.0382146482175134,2.0407450666667626,2.043278626599434,2.0458153319156405,2.0483551865203373,2.0508981943233273,2.0534443592392679,2.0559936851876754,2.0585461760929333,2.0611018358842963,2.0636606684958978,2.066222677866755,{"$f":"VP33*(1+VQ30)","v":2.0687878679407756},2.0713562426667633,2.0739278059984247,2.0765025618943742,2.0790805143181417,2.0816616672381767,2.084246024627856,2.0868335904654898,2.0894243687343264,2.09201836342256,2.0946155785233356,2.0972160180347554,2.0998196859598863,2.1024265863067639,2.1050367230884,2.1076501003227888,2.1102667220329128,2.1128865922467481,2.1155097149972728,2.118136094322471,2.1207657342653401,2.1233986388738972,2.1260348122011843,2.1286742583052756,2.1313169812492831,2.133962985101364,2.1366122739347246,2.1392648518276292,2.141920722863405,2.1445798911304479,2.1472423607222306,2.1499081357373067,2.1525772202793187,2.1552496184570042,2.1579253343842004,2.1606043721798529,2.1632867359680206,2.1659724298778826,2.168661458043744,2.1713538246050423,2.1740495337063548,2.1767485894974037,2.1794509961330628,2.1821567577733649,2.1848658785835076,2.1875783627338583,2.1902942143999624,2.1930134377625499,2.1957360370075403,2.19846201632605,2.2011913799143992,2.2039241319741167,2.2066602767119488,2.2093998183398633,2.2121427610750577,2.2148891091399645,2.2176388667622589,2.2203920381748645,2.2231486276159602,2.2259086393289866,2.2286720775626518,2.2314389465709392,2.2342092506131137,2.2369829939537271,{"$f":"YB33*(1+YC30)","v":2.2397601808626266},2.24254081561496,2.2453249024911819,2.2481124457770623,2.2509034497636913,2.2536979187474864,2.2564958570301985,2.2592972689189201,2.2621021587260906,2.2649105307695026,2.2677223893723095,2.2705377388630321,2.2733565835755649,2.2761789278491831,2.2790047760285486,2.2818341324637172,2.2846670015101456,2.2875033875286972,2.2903432948856501,2.2931867279527025,2.2960336911069801,2.2988841887310429,2.3017382252128922,2.3045958049459756,2.3074569323291967,2.310321611766919,2.313189847668975,2.316061644450671,2.3189370065327957,2.3218159383416257,2.3246984443089329,2.3275845288719914,2.3304741964735833,2.3333674515620073,2.3362642985910842,2.3391647420201642,2.3420687863141336,2.3449764359434218,2.3478876953840087,2.3508025691174304,2.3537210616307869,2.3566431774167493,2.3595689209735662,2.3624982968050703,2.365431309420686,2.3683679633354364,2.3713082630699494,2.3742522131504655,2.3771998181088443,2.380151082482572,2.3831060108147675,2.3860646076541903,2.3890268775552475,2.3919928250779994,2.3949624547881685,2.3979357712571452,2.4009127790619953,2.4038934827854668,2.4068778870159973,2.4098659963477211,2.4128578153804758,2.4158533487198093,2.418852600976988,2.4218555767690022,{"$f":"AAN33*(1+AAO30)","v":2.4248622807185751},2.4278727174541683,2.4308868916099899,2.4339048078260013,2.4369264707479239,2.4399518850272477,2.4429810553212361,2.4460139862929355,2.4490506826111815,2.452091148950605,2.455135389991641,2.4581834104205358,2.4612352149293524,2.4642908082159796,2.4673501949841388,2.4704133799433903,2.4734803678091417,2.4765511633026551,2.4796257711510536,2.4827041960873286,2.485786442850348,2.488872516184863,2.4919624208415145,2.4950561615768425,2.4981537431532912,2.5012551703392178,2.5043604479088994,2.5074695806425398,2.5105825733262779,2.5136994307521943,2.5168201577183185,2.5199447590286375,2.5230732394931024,2.526205603927635,2.5293418571541366,2.5324820040004945,2.53562604930059,2.5387739978943054,2.5419258546275318,2.5450816243521768,2.5482413119261706,2.5514049222134756,2.554572460084092,2.5577439304140661,2.560919338085498,2.5640986879865486,2.5672819850114474,2.5704692340605009,2.573660440040098,2.5768556078627194,2.5800547424469444,2.5832578487174591,2.5864649316050632,2.5896759960466778,2.5928910469853532,2.5961100893702769,2.59933312815678,2.6025601683063462,2.6057912147866187,2.6090262725714077,2.6122653466406986,2.6155084419806593,2.6187555635836479,2.6220067164482201,{"$f":"ACZ33*(1+ADA30)","v":2.625261905579138},2.6285211359873766,2.6317844126901324,2.6350517407108298,2.6383231250791308,2.6415985708309404,2.6448780830084169,2.6481616666599779,2.6514493268403081,2.6547410686103681,2.6580368970374013,2.6613368171949423,2.664640834162824,2.6679489530271865,2.6712611788804836,2.6745775168214916,2.6778979719553169,2.6812225493934037,2.6845512542535426,2.687884091659877,2.6912210667429122,2.6945621846395231,2.6979074504929619,2.701256869452866,2.7046104466752658,2.7079681873225936,2.7113300965636902,2.7146961795738132,2.7180664415346456,2.7214408876343037,2.7248195230673447]
[]
[null,null,"Inflated EBITDA"]
[null,null,null,"EBITDA Real",null,null,"Euro",null,null,{"$f":"SUM(L36:XFD36)","v":3499.9999999999955},null,{"$f":"L25","v":0},{"$f":"M25","v":0},0,0,0,0,0,0,0,0,0,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,{"$f":"BY25","v":12},12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,{"$f":"EK25","v":7.0000000000000009},6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,{"$f":"GW25","v":6.666666666666667},8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,{"$f":"JI25","v":12},12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,{"$f":"LU25","v":7.0000000000000009},6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,{"$f":"OG25","v":6.666666666666667},8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,6.666666666666667,6.666666666666667,6.666666666666667,8,8.5,9,12,12,9,8,7.0000000000000009,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS25","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,{"$f":"TE25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ25","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,{"$f":"YC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO25","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,{"$f":"ADA25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA Inflated",null,null,"Euro",null,null,{"$f":"SUM(L37:XFD37)","v":4705.9162280356168},null,{"$f":"L36*L33","v":0},{"$f":"M36*M33","v":0},0,0,0,0,0,0,0,0,0,6.8000000000000016,6.8112307528530591,6.8224800542075359,8.200497521637347,8.7274188918861828,9.2560584004327566,12.361794044555189,12.382210552457366,9.3019955849116833,8.2820965216802378,7.258803192756627,6.7514494323566652,6.9360000000000062,6.9446109588012979,6.9532326080021685,8.354237953049541,8.8873977391515808,9.4218684715862864,12.57808747407968,12.593703015175176,9.4570034570798445,8.4166615206277573,7.3737218647042377,6.8555279462649388,7.0400400000000021,7.0487801231833132,7.0575310971221974,8.4795515223452789,9.0207087052388495,9.5631964986600746,12.76675878619087,12.782608560402798,9.5988585089360381,8.5429114434371698,7.484327692674797,6.9583608654589097,7.1456405999999983,7.1545118250310598,7.1633940635790267,8.6067447951804539,9.156019335817426,9.7066444461399684,12.958260167983724,12.974347688808828,9.7428413865700687,8.6710551150887198,7.5965926080649133,7.062736278440787,7.2528252089999912,7.2618295024065196,7.2708449745327055,8.735845967108153,9.2933596258546807,9.8522441128320626,{"$f":"BY36*BY33","v":13.152634070503471},13.168962904140955,9.8889840073686148,8.8011209418150465,7.7105414971858828,7.1686773226173965,7.3616175871349894,7.3707569449426149,7.3799076491506943,8.8668836566147746,9.432760020242501,10.000027774524543,13.349923581561022,13.366497347703065,10.037318767479144,8.9331377559422709,7.8261996196436705,7.2762074824566563,7.4720418509420128,7.4813182991167526,7.4906062638879529,8.9998869114639923,9.5742514205461333,10.150028191142406,13.550172435284432,13.566994807918608,10.187878548991327,9.0671348222814014,7.9435926139383231,7.3853505946935041,7.5841224787061412,7.5935380736035025,7.602965357846271,9.1348852151359505,9.7178651918543242,10.302278614009539,13.753425021813696,13.770499730037383,10.340696727226195,9.2031418446156206,8.0627465031473964,7.496130853613904,7.6978843158867312,7.7074411447075519,7.7170098382139631,9.2719084933629876,9.863633169732136,10.456812793219679,13.959726397140894,13.977057225987938,10.495807178134582,9.3411889722848507,8.1836877006946018,7.6085728164181088,7.8133525806250281,7.823052761878162,7.8327649857871684,9.4109871207634281,10.011587667278112,10.613664985117971,14.169122293098003,14.18671308437775,10.653244285806597,9.4813068068691191,{"$f":"EK36*EK33","v":8.3064430162050176},7.7227014086643777,7.9305528693343996,7.9403985533063306,7.9502564605739714,9.5521519275748741,10.161761482287279,10.772869959894733,14.381659127494462,14.399513780643407,10.813042950093688,9.6235264089721486,8.4310396614480876,7.8385419297943368,8.0495111623744098,8.0595045316059188,8.0695103074825756,9.6954342064884909,10.314187904521582,10.934463009293147,14.597384014406869,14.615506487353048,10.975238594345086,9.7678793051067245,8.5575052563698026,7.9561200587412459,8.1702538298100205,8.1803970995800022,8.1905529620948077,9.8408657195858105,10.468900723089396,11.098479954432534,14.816344774622962,14.834739084663333,11.139867173260257,9.9143974946833193,8.685867835215344,8.0754618596223597,8.2928076372571642,8.3031030560736951,8.3134112565262246,9.98847870537959,10.625934233935729,11.264957153749016,15.038589946242297,15.057260170933272,11.30696518085915,10.06311345710356,8.8161558527435684,8.1965937875166901,8.4171997518160175,8.4276496019147977,8.4381124253741131,10.13830588596028,10.785323247444762,11.433931511055246,15.264168795435921,15.283119073497264,11.476569658572032,10.214060158960109,8.9483981905347161,8.3195426943294368,8.5434577480932532,8.5540643459435142,{"$f":"GW36*GW33","v":8.564684111754719},10.290380474249677,10.947103096156425,11.605440483721065,15.49313132736745,15.512365859599711,11.648718203450603,10.367271061344503,9.0826241633927314,8.444335834744372,8.6716096143146455,8.6823753111326596,8.6931543734310335,10.444736181363414,11.111309642598762,11.779522090976874,15.725528297277952,15.7450513474937,11.823448976502357,10.522780127264665,9.2188635258436165,8.5710008722655324,8.8016837585293608,8.8126109407996456,8.8235516890324952,10.601407224083861,11.27797928723774,11.956214922341523,15.961411221737116,15.981227117706098,12.000800711149887,10.680621829173631,9.3571464787312681,8.6995658853495108,8.9337090149072971,8.9448001049116357,8.9559049643679778,10.760428332445112,11.447148976546298,12.135558146176637,16.200832390063162,16.220945524471681,12.180812721817128,10.84083115661123,9.4975036759122329,8.8300593736297515,9.0677146501309025,9.0789721064853062,9.0902435388334943,10.921834757431785,11.61885621119449,12.317591518369284,16.443844875914102,16.464259707338748,12.36352491264438,11.003443623960393,9.6399662310509111,8.9625102642341918,9.2037303698828605,9.2151566880825815,9.2265971919159906,11.085662278793256,11.793139054362401,12.502355391144816,{"$f":"JI36*JI33","v":16.690502549052809},16.711223602948824,12.54897778633404,11.168495278319794,9.7845657245166695,9.0969479181976993,9.3417863254310998,9.3533840384038154,9.3649961497947274,11.25194721297515,11.970036140177832,12.689890722011983,16.940860087288591,16.96189195699305,12.737212453129047,11.336022707494587,9.9313342103844153,9.2334021369706623,9.4819131203125622,9.4936847989798707,9.5054710920416454,11.420726421169773,12.149586682280495,12.880239082842158,17.194972988597915,17.216320336347934,12.928270639925973,11.506063048106999,10.080304223540177,9.3719031690252166,9.6241418171172448,9.6360900709645616,9.6480531584222629,11.592037317487312,12.331830482514695,13.073442669084782,17.452897583426875,17.474565141393146,13.122194699524858,11.678653993828599,10.231508786893276,9.5124817165605915,9.7685039443740003,9.7806314220290265,9.7927739557985927,11.765917877249617,12.516807939752409,13.269544309121047,17.714691047178267,17.736683618514032,13.319027620017723,11.85383380373602,10.384981418696666,9.6551689423089933,9.9150315035396019,9.9273408933594549,9.9396655651355648,11.942406645408353,12.704560058848687,13.468587473757852,17.980411412885928,18.00273387279173,13.518813034317978,12.031641310792052,{"$f":"LU36*LU33","v":10.540756139977111},9.7999964764436225,10.063756976092691,10.076251006759842,10.088760548612592,12.121542745089473,12.895128459731412,13.670616285864217,18.250117584079213,18.272774880883603,13.721595229832745,12.212115930453932,10.698867482076764,9.9469964235902744,10.214713330734078,10.227394771861237,10.240091956841779,12.30336588626581,13.088555386627377,13.875675530152174,18.523869347840389,18.546866504096844,13.927419158280228,12.395297669410732,10.859350494307909,10.096201369944122,10.367934030695086,10.380805693439148,10.393693336194401,12.487916374559791,13.284883717426782,14.083810663104449,18.801727388057987,18.825069501658287,14.136330445654426,12.581227134451888,11.022240751722524,10.247644390493281,10.523453041155507,10.536517778840732,10.549598736237312,12.675235120178183,13.484156973188178,14.295067823051008,19.083753298878847,19.107445544183154,14.348375402339236,12.76994554146866,11.187574362998356,10.401359056350675,10.681304836772833,10.694565545523337,10.707842717280867,12.86536364698085,13.686419327785993,14.509493840396768,19.370009598362021,19.394057227345893,14.563601033374317,12.961494724590684,11.355387978443327,10.557379442195931,10.841524409324421,10.854984028706182,{"$f":"OG36*OG33","v":10.868460358040075},13.058344101685556,13.891715617702777,14.727136248002713,19.660559742337444,19.684968085756072,14.782055048874925,13.155917145459538,11.525718798119971,10.715740133828863,11.004147275464282,11.017808789136771,11.031487263410671,13.254219263210834,14.100091351968313,14.948043291722746,19.955468138472497,19.980242607042403,15.003785874608042,13.353255902641424,11.698604580091764,10.876476235836291,11.169209484596239,11.183075920973813,11.196959572361823,13.453032552158987,14.311592722247827,15.172263941098578,20.254800160549571,20.279946246148029,15.228842662727153,13.553554741181038,11.874083648793135,11.039623379373829,11.336747626865179,11.350822059788417,11.364913965947245,13.654828040441366,14.526266613081539,15.39984790021505,20.558622162957807,20.584145439840242,15.457275302668055,13.756858062298749,12.052194903525027,11.205217730064433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS36*QS33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TE36*TE33","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,{"$f":"VQ36*VQ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YC36*YC33","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,{"$f":"AAO36*AAO33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADA36*ADA33","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]
[]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Construction Period",null,null,"Period",null,null,null,null,{"$f":"K41+L6","v":1},2,3,4,5,6,7,8,9,10,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"BW41+BX6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"EI41+EJ6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GU41+GV6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"JG41+JH6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"LS41+LT6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"OE41+OF6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"QQ41+QR6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"SQ41+SR6","v":11},{"$f":"SR41+SS6","v":11},{"$f":"SS41+ST6","v":11},{"$f":"ST41+SU6","v":11},{"$f":"SU41+SV6","v":11},{"$f":"SV41+SW6","v":11},{"$f":"SW41+SX6","v":11},{"$f":"SX41+SY6","v":11},{"$f":"SY41+SZ6","v":11},{"$f":"SZ41+TA6","v":11},{"$f":"TA41+TB6","v":11},{"$f":"TB41+TC6","v":11},{"$f":"TC41+TD6","v":11},{"$f":"TD41+TE6","v":11},{"$f":"TE41+TF6","v":11},{"$f":"TF41+TG6","v":11},{"$f":"TG41+TH6","v":11},{"$f":"TH41+TI6","v":11},{"$f":"TI41+TJ6","v":11},{"$f":"TJ41+TK6","v":11},{"$f":"TK41+TL6","v":11},{"$f":"TL41+TM6","v":11},{"$f":"TM41+TN6","v":11},{"$f":"TN41+TO6","v":11},{"$f":"TO41+TP6","v":11},{"$f":"TP41+TQ6","v":11},{"$f":"TQ41+TR6","v":11},{"$f":"TR41+TS6","v":11},{"$f":"TS41+TT6","v":11},{"$f":"TT41+TU6","v":11},{"$f":"TU41+TV6","v":11},{"$f":"TV41+TW6","v":11},{"$f":"TW41+TX6","v":11},{"$f":"TX41+TY6","v":11},{"$f":"TY41+TZ6","v":11},{"$f":"TZ41+UA6","v":11},{"$f":"UA41+UB6","v":11},{"$f":"UB41+UC6","v":11},{"$f":"UC41+UD6","v":11},{"$f":"UD41+UE6","v":11},{"$f":"UE41+UF6","v":11},{"$f":"UF41+UG6","v":11},{"$f":"UG41+UH6","v":11},{"$f":"UH41+UI6","v":11},{"$f":"UI41+UJ6","v":11},{"$f":"UJ41+UK6","v":11},{"$f":"UK41+UL6","v":11},{"$f":"UL41+UM6","v":11},{"$f":"UM41+UN6","v":11},{"$f":"UN41+UO6","v":11},{"$f":"UO41+UP6","v":11},{"$f":"UP41+UQ6","v":11},{"$f":"UQ41+UR6","v":11},{"$f":"UR41+US6","v":11},{"$f":"US41+UT6","v":11},{"$f":"UT41+UU6","v":11},{"$f":"UU41+UV6","v":11},{"$f":"UV41+UW6","v":11},{"$f":"UW41+UX6","v":11},{"$f":"UX41+UY6","v":11},{"$f":"UY41+UZ6","v":11},{"$f":"UZ41+VA6","v":11},{"$f":"VA41+VB6","v":11},{"$f":"VB41+VC6","v":11},{"$f":"VC41+VD6","v":11},{"$f":"VD41+VE6","v":11},{"$f":"VE41+VF6","v":11},{"$f":"VF41+VG6","v":11},{"$f":"VG41+VH6","v":11},{"$f":"VH41+VI6","v":11},{"$f":"VI41+VJ6","v":11},{"$f":"VJ41+VK6","v":11},{"$f":"VK41+VL6","v":11},{"$f":"VL41+VM6","v":11},{"$f":"VM41+VN6","v":11},{"$f":"VN41+VO6","v":11},{"$f":"VO41+VP6","v":11},{"$f":"VP41+VQ6","v":11},{"$f":"VQ41+VR6","v":11},{"$f":"VR41+VS6","v":11},{"$f":"VS41+VT6","v":11},{"$f":"VT41+VU6","v":11},{"$f":"VU41+VV6","v":11},{"$f":"VV41+VW6","v":11},{"$f":"VW41+VX6","v":11},{"$f":"VX41+VY6","v":11},{"$f":"VY41+VZ6","v":11},{"$f":"VZ41+WA6","v":11},{"$f":"WA41+WB6","v":11},{"$f":"WB41+WC6","v":11},{"$f":"WC41+WD6","v":11},{"$f":"WD41+WE6","v":11},{"$f":"WE41+WF6","v":11},{"$f":"WF41+WG6","v":11},{"$f":"WG41+WH6","v":11},{"$f":"WH41+WI6","v":11},{"$f":"WI41+WJ6","v":11},{"$f":"WJ41+WK6","v":11},{"$f":"WK41+WL6","v":11},{"$f":"WL41+WM6","v":11},{"$f":"WM41+WN6","v":11},{"$f":"WN41+WO6","v":11},{"$f":"WO41+WP6","v":11},{"$f":"WP41+WQ6","v":11},{"$f":"WQ41+WR6","v":11},{"$f":"WR41+WS6","v":11},{"$f":"WS41+WT6","v":11},{"$f":"WT41+WU6","v":11},{"$f":"WU41+WV6","v":11},{"$f":"WV41+WW6","v":11},{"$f":"WW41+WX6","v":11},{"$f":"WX41+WY6","v":11},{"$f":"WY41+WZ6","v":11},{"$f":"WZ41+XA6","v":11},{"$f":"XA41+XB6","v":11},{"$f":"XB41+XC6","v":11},{"$f":"XC41+XD6","v":11},{"$f":"XD41+XE6","v":11},{"$f":"XE41+XF6","v":11},{"$f":"XF41+XG6","v":11},{"$f":"XG41+XH6","v":11},{"$f":"XH41+XI6","v":11},{"$f":"XI41+XJ6","v":11},{"$f":"XJ41+XK6","v":11},{"$f":"XK41+XL6","v":11},{"$f":"XL41+XM6","v":11},{"$f":"XM41+XN6","v":11},{"$f":"XN41+XO6","v":11},{"$f":"XO41+XP6","v":11},{"$f":"XP41+XQ6","v":11},{"$f":"XQ41+XR6","v":11},{"$f":"XR41+XS6","v":11},{"$f":"XS41+XT6","v":11},{"$f":"XT41+XU6","v":11},{"$f":"XU41+XV6","v":11},{"$f":"XV41+XW6","v":11},{"$f":"XW41+XX6","v":11},{"$f":"XX41+XY6","v":11},{"$f":"XY41+XZ6","v":11},{"$f":"XZ41+YA6","v":11},{"$f":"YA41+YB6","v":11},{"$f":"YB41+YC6","v":11},{"$f":"YC41+YD6","v":11},{"$f":"YD41+YE6","v":11},{"$f":"YE41+YF6","v":11},{"$f":"YF41+YG6","v":11},{"$f":"YG41+YH6","v":11},{"$f":"YH41+YI6","v":11},{"$f":"YI41+YJ6","v":11},{"$f":"YJ41+YK6","v":11},{"$f":"YK41+YL6","v":11},{"$f":"YL41+YM6","v":11},{"$f":"YM41+YN6","v":11},{"$f":"YN41+YO6","v":11},{"$f":"YO41+YP6","v":11},{"$f":"YP41+YQ6","v":11},{"$f":"YQ41+YR6","v":11},{"$f":"YR41+YS6","v":11},{"$f":"YS41+YT6","v":11},{"$f":"YT41+YU6","v":11},{"$f":"YU41+YV6","v":11},{"$f":"YV41+YW6","v":11},{"$f":"YW41+YX6","v":11},{"$f":"YX41+YY6","v":11},{"$f":"YY41+YZ6","v":11},{"$f":"YZ41+ZA6","v":11},{"$f":"ZA41+ZB6","v":11},{"$f":"ZB41+ZC6","v":11},{"$f":"ZC41+ZD6","v":11},{"$f":"ZD41+ZE6","v":11},{"$f":"ZE41+ZF6","v":11},{"$f":"ZF41+ZG6","v":11},{"$f":"ZG41+ZH6","v":11},{"$f":"ZH41+ZI6","v":11},{"$f":"ZI41+ZJ6","v":11},{"$f":"ZJ41+ZK6","v":11},{"$f":"ZK41+ZL6","v":11},{"$f":"ZL41+ZM6","v":11},{"$f":"ZM41+ZN6","v":11},{"$f":"ZN41+ZO6","v":11},{"$f":"ZO41+ZP6","v":11},{"$f":"ZP41+ZQ6","v":11},{"$f":"ZQ41+ZR6","v":11},{"$f":"ZR41+ZS6","v":11},{"$f":"ZS41+ZT6","v":11},{"$f":"ZT41+ZU6","v":11},{"$f":"ZU41+ZV6","v":11},{"$f":"ZV41+ZW6","v":11},{"$f":"ZW41+ZX6","v":11},{"$f":"ZX41+ZY6","v":11},{"$f":"ZY41+ZZ6","v":11},{"$f":"ZZ41+AAA6","v":11},{"$f":"AAA41+AAB6","v":11},{"$f":"AAB41+AAC6","v":11},{"$f":"AAC41+AAD6","v":11},{"$f":"AAD41+AAE6","v":11},{"$f":"AAE41+AAF6","v":11},{"$f":"AAF41+AAG6","v":11},{"$f":"AAG41+AAH6","v":11},{"$f":"AAH41+AAI6","v":11},{"$f":"AAI41+AAJ6","v":11},{"$f":"AAJ41+AAK6","v":11},{"$f":"AAK41+AAL6","v":11},{"$f":"AAL41+AAM6","v":11},{"$f":"AAM41+AAN6","v":11},{"$f":"AAN41+AAO6","v":11},{"$f":"AAO41+AAP6","v":11},{"$f":"AAP41+AAQ6","v":11},{"$f":"AAQ41+AAR6","v":11},{"$f":"AAR41+AAS6","v":11},{"$f":"AAS41+AAT6","v":11},{"$f":"AAT41+AAU6","v":11},{"$f":"AAU41+AAV6","v":11},{"$f":"AAV41+AAW6","v":11},{"$f":"AAW41+AAX6","v":11},{"$f":"AAX41+AAY6","v":11},{"$f":"AAY41+AAZ6","v":11},{"$f":"AAZ41+ABA6","v":11},{"$f":"ABA41+ABB6","v":11},{"$f":"ABB41+ABC6","v":11},{"$f":"ABC41+ABD6","v":11},{"$f":"ABD41+ABE6","v":11},{"$f":"ABE41+ABF6","v":11},{"$f":"ABF41+ABG6","v":11},{"$f":"ABG41+ABH6","v":11},{"$f":"ABH41+ABI6","v":11},{"$f":"ABI41+ABJ6","v":11},{"$f":"ABJ41+ABK6","v":11},{"$f":"ABK41+ABL6","v":11},{"$f":"ABL41+ABM6","v":11},{"$f":"ABM41+ABN6","v":11},{"$f":"ABN41+ABO6","v":11},{"$f":"ABO41+ABP6","v":11},{"$f":"ABP41+ABQ6","v":11},{"$f":"ABQ41+ABR6","v":11},{"$f":"ABR41+ABS6","v":11},{"$f":"ABS41+ABT6","v":11},{"$f":"ABT41+ABU6","v":11},{"$f":"ABU41+ABV6","v":11},{"$f":"ABV41+ABW6","v":11},{"$f":"ABW41+ABX6","v":11},{"$f":"ABX41+ABY6","v":11},{"$f":"ABY41+ABZ6","v":11},{"$f":"ABZ41+ACA6","v":11},{"$f":"ACA41+ACB6","v":11},{"$f":"ACB41+ACC6","v":11},{"$f":"ACC41+ACD6","v":11},{"$f":"ACD41+ACE6","v":11},{"$f":"ACE41+ACF6","v":11},{"$f":"ACF41+ACG6","v":11},{"$f":"ACG41+ACH6","v":11},{"$f":"ACH41+ACI6","v":11},{"$f":"ACI41+ACJ6","v":11},{"$f":"ACJ41+ACK6","v":11},{"$f":"ACK41+ACL6","v":11},{"$f":"ACL41+ACM6","v":11},{"$f":"ACM41+ACN6","v":11},{"$f":"ACN41+ACO6","v":11},{"$f":"ACO41+ACP6","v":11},{"$f":"ACP41+ACQ6","v":11},{"$f":"ACQ41+ACR6","v":11},{"$f":"ACR41+ACS6","v":11},{"$f":"ACS41+ACT6","v":11},{"$f":"ACT41+ACU6","v":11},{"$f":"ACU41+ACV6","v":11},{"$f":"ACV41+ACW6","v":11},{"$f":"ACW41+ACX6","v":11},{"$f":"ACX41+ACY6","v":11},{"$f":"ACY41+ACZ6","v":11},{"$f":"ACZ41+ADA6","v":11},{"$f":"ADA41+ADB6","v":11},{"$f":"ADB41+ADC6","v":11},{"$f":"ADC41+ADD6","v":11},{"$f":"ADD41+ADE6","v":11},{"$f":"ADE41+ADF6","v":11},{"$f":"ADF41+ADG6","v":11},{"$f":"ADG41+ADH6","v":11},{"$f":"ADH41+ADI6","v":11},{"$f":"ADI41+ADJ6","v":11},{"$f":"ADJ41+ADK6","v":11},{"$f":"ADK41+ADL6","v":11},{"$f":"ADL41+ADM6","v":11},{"$f":"ADM41+ADN6","v":11},{"$f":"ADN41+ADO6","v":11},{"$f":"ADO41+ADP6","v":11},{"$f":"ADP41+ADQ6","v":11},{"$f":"ADQ41+ADR6","v":11},{"$f":"ADR41+ADS6","v":11},{"$f":"ADS41+ADT6","v":11},{"$f":"ADT41+ADU6","v":11},{"$f":"ADU41+ADV6","v":11},{"$f":"ADV41+ADW6","v":11},{"$f":"ADW41+ADX6","v":11},{"$f":"ADX41+ADY6","v":11},{"$f":"ADY41+ADZ6","v":11},{"$f":"ADZ41+AEA6","v":11},{"$f":"AEA41+AEB6","v":11},{"$f":"AEB41+AEC6","v":11},{"$f":"AEC41+AED6","v":11},{"$f":"AED41+AEE6","v":11}]
[null,null,null,"Total Cost",{"$f":"'InputC - Operations'!E29","v":1800},null,"Euro",null,null,null,null,{"$f":"$E$42","v":1800},{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$E$42","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800]
[null,null,null,"S-curve",null,null,"%",{"$f":"J43=1","v":true},null,{"$f":"SUM(L43:XFD43)","v":1},null,{"$f":"LOOKUP(L41,InputS!6:6,InputS!16:16)","v":0.25},{"$f":"LOOKUP(M41,InputS!6:6,InputS!16:16)","v":0.1},{"$f":"LOOKUP(N41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(O41,InputS!6:6,InputS!16:16)","v":0.15},{"$f":"LOOKUP(P41,InputS!6:6,InputS!16:16)","v":0.2},{"$f":"LOOKUP(Q41,InputS!6:6,InputS!16:16)","v":0.3},{"$f":"LOOKUP(R41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(S41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(T41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(U41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(V41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(W41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(X41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(Y41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(Z41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(BZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(CZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(DZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ED41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ER41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ES41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ET41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(EZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(FZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(GZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(HZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ID41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(II41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(IZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(JZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(KZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(LZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ME41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ML41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(MZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ND41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(NZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ON41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(OZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(PZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(QZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(RZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ST41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(SZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(TZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(US41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(UZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(VZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(WZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(XZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(YZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ZZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AAZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ABZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ACZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADD41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADE41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADF41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADG41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADH41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADI41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADJ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADK41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADL41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADM41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADN41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADO41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADP41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADQ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADR41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADS41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADT41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADU41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADV41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADW41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADX41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADY41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(ADZ41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AEA41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AEB41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AEC41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AED41,InputS!6:6,InputS!16:16)","v":0},{"$f":"LOOKUP(AEE41,InputS!6:6,InputS!16:16)","v":0}]
[null,null,null,"Capital Expenditures",null,null,"Euro",null,null,null,null,{"$f":"L42*L43","v":450},{"$f":"M42*M43","v":180},0,270,360,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY42*BY43","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,{"$f":"EK42*EK43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW42*GW43","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,{"$f":"JI42*JI43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU42*LU43","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,{"$f":"OG42*OG43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS42*QS43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TE42*TE43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ42*VQ43","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,{"$f":"YC42*YC43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO42*AAO43","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":"ADA42*ADA43","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]

{"sheet":"Annual Operating","index":4,"n_rows":11,"n_cols":51,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,"Period",null,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]
[null,null,null,null,null,"Flow","Balance",null,null,"Total",{"$f":"YEAR('InputC - Operations'!F7)","v":2023},{"$f":"K3+1","v":2024},{"$f":"L3+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,{"$f":"AX3+1","v":2063}]
[]
[null,null,null,null,"EBITDA Real",null,null,null,"Euro",{"$f":"SUM(K5:XFD5)","v":3500.0000000000005},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!K$3,'Operation Monthly'!36:36)","v":6.666666666666667},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!L$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!M$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!N$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!O$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!P$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Q$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!R$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!S$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!T$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!U$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!V$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!W$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!X$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Y$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Z$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AA$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AB$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AC$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AD$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AE$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AF$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AG$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AH$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AI$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AJ$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AK$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AL$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AM$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AN$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AO$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AP$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AQ$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AR$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AS$3,'Operation Monthly'!36:36)","v":100.00000000000001},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AT$3,'Operation Monthly'!36:36)","v":93.333333333333343},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AU$3,'Operation Monthly'!36:36)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AV$3,'Operation Monthly'!36:36)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AW$3,'Operation Monthly'!36:36)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AX$3,'Operation Monthly'!36:36)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AY$3,'Operation Monthly'!36:36)","v":0}]
[null,null,null,null,"EBITDA Nominal",null,null,null,"Euro",{"$f":"SUM(K6:XFD6)","v":4705.9162280356177},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!K$3,'Operation Monthly'!37:37)","v":6.8000000000000016},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!L$3,'Operation Monthly'!37:37)","v":103.09203494973467},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!M$3,'Operation Monthly'!37:37)","v":104.87609300852252},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!N$3,'Operation Monthly'!37:37)","v":106.44923440365029},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!O$3,'Operation Monthly'!37:37)","v":108.04597291970495},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!P$3,'Operation Monthly'!37:37)","v":109.66666251350048},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Q$3,'Operation Monthly'!37:37)","v":111.31166245120298},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!R$3,'Operation Monthly'!37:37)","v":112.98133738797095},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!S$3,'Operation Monthly'!37:37)","v":114.6760574487905},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!T$3,'Operation Monthly'!37:37)","v":116.39619831052232},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!U$3,'Operation Monthly'!37:37)","v":118.14214128518012},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!V$3,'Operation Monthly'!37:37)","v":119.91427340445772},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!W$3,'Operation Monthly'!37:37)","v":121.71298750552451},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!X$3,'Operation Monthly'!37:37)","v":123.53868231810729},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Y$3,'Operation Monthly'!37:37)","v":125.3917625528788},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Z$3,'Operation Monthly'!37:37)","v":127.27263899117193},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AA$3,'Operation Monthly'!37:37)","v":129.1817285760394},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AB$3,'Operation Monthly'!37:37)","v":131.11945450467994},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AC$3,'Operation Monthly'!37:37)","v":133.08624632225008},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AD$3,'Operation Monthly'!37:37)","v":135.08254001708374},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AE$3,'Operation Monthly'!37:37)","v":137.10877811733997},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AF$3,'Operation Monthly'!37:37)","v":139.16540978909995},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AG$3,'Operation Monthly'!37:37)","v":141.25289093593642},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AH$3,'Operation Monthly'!37:37)","v":143.37168429997539},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AI$3,'Operation Monthly'!37:37)","v":145.52225956447498},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AJ$3,'Operation Monthly'!37:37)","v":147.70509345794198},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AK$3,'Operation Monthly'!37:37)","v":149.92066985981103},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AL$3,'Operation Monthly'!37:37)","v":152.16947990770814},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AM$3,'Operation Monthly'!37:37)","v":154.45202210632368},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AN$3,'Operation Monthly'!37:37)","v":156.76880243791848},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AO$3,'Operation Monthly'!37:37)","v":159.12033447448715},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AP$3,'Operation Monthly'!37:37)","v":161.50713949160439},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AQ$3,'Operation Monthly'!37:37)","v":163.92974658397839},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AR$3,'Operation Monthly'!37:37)","v":166.38869278273802},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AS$3,'Operation Monthly'!37:37)","v":168.884523174479},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AT$3,'Operation Monthly'!37:37)","v":159.91099218082792},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AU$3,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AV$3,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AW$3,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AX$3,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AY$3,'Operation Monthly'!37:37)","v":0}]
[]
[null,null,null,null,"Capital Expenditure",null,null,null,"Euro",{"$f":"SUM(K8:XFD8)","v":1800},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!K$3,'Operation Monthly'!44:44)","v":1800},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!L$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!M$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!N$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!O$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!P$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Q$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!R$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!S$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!T$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!U$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!V$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!W$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!X$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Y$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!Z$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AA$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AB$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AC$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AD$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AE$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AF$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AG$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AH$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AI$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AJ$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AK$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AL$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AM$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AN$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AO$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AP$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AQ$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AR$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AS$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AT$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AU$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AV$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AW$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AX$3,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$8:$8,'Annual Operating'!AY$3,'Operation Monthly'!44:44)","v":0}]
[]
[null,null,null,null,"Free Cash Flow",null,null,null,null,null,{"$f":"K6-K8","v":-1793.2},{"$f":"L6-L8","v":103.09203494973467},104.87609300852252,106.44923440365029,108.04597291970495,109.66666251350048,111.31166245120298,112.98133738797095,114.6760574487905,116.39619831052232,118.14214128518012,119.91427340445772,121.71298750552451,123.53868231810729,125.3917625528788,127.27263899117193,129.1817285760394,131.11945450467994,133.08624632225008,135.08254001708374,137.10877811733997,139.16540978909995,141.25289093593642,143.37168429997539,145.52225956447498,147.70509345794198,149.92066985981103,152.16947990770814,154.45202210632368,156.76880243791848,159.12033447448715,161.50713949160439,163.92974658397839,166.38869278273802,168.884523174479,159.91099218082792,0,0,0,0,0]
[null,null,null,null,"Project IRR",null,null,null,null,{"$f":"IRR(K10:AY10)","v":5.9921479431907176E-2}]

{"sheet":"Monthly Debt Schedule","index":5,"n_rows":73,"n_cols":811,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Constant","Constant","Unit","Test",null,"Sum/Total"]
[null,null,null,"Period Number (600)",null,null,"Number",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800]
[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","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01",{"$f":"TD5+1","v":"2065-10-01"},"2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01",{"$f":"VP5+1","v":"2071-02-01"},"2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01","2073-02-01","2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01",{"$f":"YB5+1","v":"2076-06-01"},"2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01","2078-06-01","2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01",{"$f":"AAN5+1","v":"2081-10-01"},"2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01","2083-10-01","2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01","2087-01-01",{"$f":"ACZ5+1","v":"2087-02-01"},"2087-03-01","2087-04-01","2087-05-01","2087-06-01","2087-07-01","2087-08-01","2087-09-01","2087-10-01","2087-11-01","2087-12-01","2088-01-01","2088-02-01","2088-03-01","2088-04-01","2088-05-01","2088-06-01","2088-07-01","2088-08-01","2088-09-01","2088-10-01","2088-11-01","2088-12-01","2089-01-01","2089-02-01","2089-03-01","2089-04-01","2089-05-01","2089-06-01","2089-07-01","2089-08-01"]
[null,null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"'InputC - Operations'!E7-1","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",{"$f":"EDATE(QS4,1)-1","v":"2060-06-30"},"2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30",{"$f":"EDATE(TE4,1)-1","v":"2065-10-31"},"2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31",{"$f":"EDATE(VQ4,1)-1","v":"2071-02-28"},"2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31","2073-02-28","2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31",{"$f":"EDATE(YC4,1)-1","v":"2076-06-30"},"2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31","2078-06-30","2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30",{"$f":"EDATE(AAO4,1)-1","v":"2081-10-31"},"2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30","2083-10-31","2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31","2087-01-31",{"$f":"EDATE(ADA4,1)-1","v":"2087-02-28"},"2087-03-31","2087-04-30","2087-05-31","2087-06-30","2087-07-31","2087-08-31","2087-09-30","2087-10-31","2087-11-30","2087-12-31","2088-01-31","2088-02-29","2088-03-31","2088-04-30","2088-05-31","2088-06-30","2088-07-31","2088-08-31","2088-09-30","2088-10-31","2088-11-30","2088-12-31","2089-01-31","2089-02-28","2089-03-31","2089-04-30","2089-05-31","2089-06-30","2089-07-31","2089-08-31"]
[null,null,null,"Pre-COD Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-12-01"},null,"Flag",null,null,null,null,{"$f":"(L4<$E$6)*1","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TD4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VP4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YB4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAN4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACZ4<$E$6)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operations Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$F$11","v":"2058-12-01"},"Flag",null,null,null,null,{"$f":"(AND(L4>=$E$7,L$4<$F$7))*1","v":0},{"$f":"(AND(M4>=$E$7,M$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BY4>=$E$7,BY$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(EK4>=$E$7,EK$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(GW4>=$E$7,GW$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(JI4>=$E$7,JI$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(LU4>=$E$7,LU$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(OG4>=$E$7,OG$4<$F$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS4>=$E$7,QS$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TE4>=$E$7,TE$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VQ4>=$E$7,VQ$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YC4>=$E$7,YC$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAO4>=$E$7,AAO$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ADA4>=$E$7,ADA$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$f":"YEAR(L5)","v":2023},{"$f":"YEAR(M5)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"YEAR(BY5)","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,{"$f":"YEAR(EK5)","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"YEAR(GW5)","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,{"$f":"YEAR(JI5)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LU5)","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,{"$f":"YEAR(OG5)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":"YEAR(QS5)","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,{"$f":"YEAR(TE5)","v":2065},2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,{"$f":"YEAR(VQ5)","v":2071},2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,{"$f":"YEAR(YC5)","v":2076},2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,{"$f":"YEAR(AAO5)","v":2081},2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2087,{"$f":"YEAR(ADA5)","v":2087},2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2089,2089,2089,2089,2089,2089,2089,2089]
[]
[null,"Operations"]
[null,null,null,"Nominal EBITDA",null,null,"Euro",{"$f":"J11='Operation Monthly'!J37","v":true},null,{"$f":"SUM(L11:XFD11)","v":4705.9162280356168},null,{"$f":"'Operation Monthly'!L37","v":0},{"$f":"'Operation Monthly'!M37","v":0},{"$f":"'Operation Monthly'!N37","v":0},{"$f":"'Operation Monthly'!O37","v":0},{"$f":"'Operation Monthly'!P37","v":0},{"$f":"'Operation Monthly'!Q37","v":0},{"$f":"'Operation Monthly'!R37","v":0},{"$f":"'Operation Monthly'!S37","v":0},{"$f":"'Operation Monthly'!T37","v":0},{"$f":"'Operation Monthly'!U37","v":0},{"$f":"'Operation Monthly'!V37","v":0},{"$f":"'Operation Monthly'!W37","v":6.8000000000000016},{"$f":"'Operation Monthly'!X37","v":6.8112307528530591},{"$f":"'Operation Monthly'!Y37","v":6.8224800542075359},{"$f":"'Operation Monthly'!Z37","v":8.200497521637347},{"$f":"'Operation Monthly'!AA37","v":8.7274188918861828},{"$f":"'Operation Monthly'!AB37","v":9.2560584004327566},{"$f":"'Operation Monthly'!AC37","v":12.361794044555189},{"$f":"'Operation Monthly'!AD37","v":12.382210552457366},{"$f":"'Operation Monthly'!AE37","v":9.3019955849116833},{"$f":"'Operation Monthly'!AF37","v":8.2820965216802378},{"$f":"'Operation Monthly'!AG37","v":7.258803192756627},{"$f":"'Operation Monthly'!AH37","v":6.7514494323566652},{"$f":"'Operation Monthly'!AI37","v":6.9360000000000062},{"$f":"'Operation Monthly'!AJ37","v":6.9446109588012979},{"$f":"'Operation Monthly'!AK37","v":6.9532326080021685},{"$f":"'Operation Monthly'!AL37","v":8.354237953049541},{"$f":"'Operation Monthly'!AM37","v":8.8873977391515808},{"$f":"'Operation Monthly'!AN37","v":9.4218684715862864},{"$f":"'Operation Monthly'!AO37","v":12.57808747407968},{"$f":"'Operation Monthly'!AP37","v":12.593703015175176},{"$f":"'Operation Monthly'!AQ37","v":9.4570034570798445},{"$f":"'Operation Monthly'!AR37","v":8.4166615206277573},{"$f":"'Operation Monthly'!AS37","v":7.3737218647042377},{"$f":"'Operation Monthly'!AT37","v":6.8555279462649388},{"$f":"'Operation Monthly'!AU37","v":7.0400400000000021},{"$f":"'Operation Monthly'!AV37","v":7.0487801231833132},{"$f":"'Operation Monthly'!AW37","v":7.0575310971221974},{"$f":"'Operation Monthly'!AX37","v":8.4795515223452789},{"$f":"'Operation Monthly'!AY37","v":9.0207087052388495},{"$f":"'Operation Monthly'!AZ37","v":9.5631964986600746},{"$f":"'Operation Monthly'!BA37","v":12.76675878619087},{"$f":"'Operation Monthly'!BB37","v":12.782608560402798},{"$f":"'Operation Monthly'!BC37","v":9.5988585089360381},{"$f":"'Operation Monthly'!BD37","v":8.5429114434371698},{"$f":"'Operation Monthly'!BE37","v":7.484327692674797},{"$f":"'Operation Monthly'!BF37","v":6.9583608654589097},{"$f":"'Operation Monthly'!BG37","v":7.1456405999999983},{"$f":"'Operation Monthly'!BH37","v":7.1545118250310598},{"$f":"'Operation Monthly'!BI37","v":7.1633940635790267},{"$f":"'Operation Monthly'!BJ37","v":8.6067447951804539},{"$f":"'Operation Monthly'!BK37","v":9.156019335817426},{"$f":"'Operation Monthly'!BL37","v":9.7066444461399684},{"$f":"'Operation Monthly'!BM37","v":12.958260167983724},{"$f":"'Operation Monthly'!BN37","v":12.974347688808828},{"$f":"'Operation Monthly'!BO37","v":9.7428413865700687},{"$f":"'Operation Monthly'!BP37","v":8.6710551150887198},{"$f":"'Operation Monthly'!BQ37","v":7.5965926080649133},{"$f":"'Operation Monthly'!BR37","v":7.062736278440787},{"$f":"'Operation Monthly'!BS37","v":7.2528252089999912},{"$f":"'Operation Monthly'!BT37","v":7.2618295024065196},{"$f":"'Operation Monthly'!BU37","v":7.2708449745327055},{"$f":"'Operation Monthly'!BV37","v":8.735845967108153},{"$f":"'Operation Monthly'!BW37","v":9.2933596258546807},{"$f":"'Operation Monthly'!BX37","v":9.8522441128320626},{"$f":"'Operation Monthly'!BY37","v":13.152634070503471},{"$f":"'Operation Monthly'!BZ37","v":13.168962904140955},{"$f":"'Operation Monthly'!CA37","v":9.8889840073686148},{"$f":"'Operation Monthly'!CB37","v":8.8011209418150465},{"$f":"'Operation Monthly'!CC37","v":7.7105414971858828},{"$f":"'Operation Monthly'!CD37","v":7.1686773226173965},{"$f":"'Operation Monthly'!CE37","v":7.3616175871349894},{"$f":"'Operation Monthly'!CF37","v":7.3707569449426149},{"$f":"'Operation Monthly'!CG37","v":7.3799076491506943},{"$f":"'Operation Monthly'!CH37","v":8.8668836566147746},{"$f":"'Operation Monthly'!CI37","v":9.432760020242501},{"$f":"'Operation Monthly'!CJ37","v":10.000027774524543},{"$f":"'Operation Monthly'!CK37","v":13.349923581561022},{"$f":"'Operation Monthly'!CL37","v":13.366497347703065},{"$f":"'Operation Monthly'!CM37","v":10.037318767479144},{"$f":"'Operation Monthly'!CN37","v":8.9331377559422709},{"$f":"'Operation Monthly'!CO37","v":7.8261996196436705},{"$f":"'Operation Monthly'!CP37","v":7.2762074824566563},{"$f":"'Operation Monthly'!CQ37","v":7.4720418509420128},{"$f":"'Operation Monthly'!CR37","v":7.4813182991167526},{"$f":"'Operation Monthly'!CS37","v":7.4906062638879529},{"$f":"'Operation Monthly'!CT37","v":8.9998869114639923},{"$f":"'Operation Monthly'!CU37","v":9.5742514205461333},{"$f":"'Operation Monthly'!CV37","v":10.150028191142406},{"$f":"'Operation Monthly'!CW37","v":13.550172435284432},{"$f":"'Operation Monthly'!CX37","v":13.566994807918608},{"$f":"'Operation Monthly'!CY37","v":10.187878548991327},{"$f":"'Operation Monthly'!CZ37","v":9.0671348222814014},{"$f":"'Operation Monthly'!DA37","v":7.9435926139383231},{"$f":"'Operation Monthly'!DB37","v":7.3853505946935041},{"$f":"'Operation Monthly'!DC37","v":7.5841224787061412},{"$f":"'Operation Monthly'!DD37","v":7.5935380736035025},{"$f":"'Operation Monthly'!DE37","v":7.602965357846271},{"$f":"'Operation Monthly'!DF37","v":9.1348852151359505},{"$f":"'Operation Monthly'!DG37","v":9.7178651918543242},{"$f":"'Operation Monthly'!DH37","v":10.302278614009539},{"$f":"'Operation Monthly'!DI37","v":13.753425021813696},{"$f":"'Operation Monthly'!DJ37","v":13.770499730037383},{"$f":"'Operation Monthly'!DK37","v":10.340696727226195},{"$f":"'Operation Monthly'!DL37","v":9.2031418446156206},{"$f":"'Operation Monthly'!DM37","v":8.0627465031473964},{"$f":"'Operation Monthly'!DN37","v":7.496130853613904},{"$f":"'Operation Monthly'!DO37","v":7.6978843158867312},{"$f":"'Operation Monthly'!DP37","v":7.7074411447075519},{"$f":"'Operation Monthly'!DQ37","v":7.7170098382139631},{"$f":"'Operation Monthly'!DR37","v":9.2719084933629876},{"$f":"'Operation Monthly'!DS37","v":9.863633169732136},{"$f":"'Operation Monthly'!DT37","v":10.456812793219679},{"$f":"'Operation Monthly'!DU37","v":13.959726397140894},{"$f":"'Operation Monthly'!DV37","v":13.977057225987938},{"$f":"'Operation Monthly'!DW37","v":10.495807178134582},{"$f":"'Operation Monthly'!DX37","v":9.3411889722848507},{"$f":"'Operation Monthly'!DY37","v":8.1836877006946018},{"$f":"'Operation Monthly'!DZ37","v":7.6085728164181088},{"$f":"'Operation Monthly'!EA37","v":7.8133525806250281},{"$f":"'Operation Monthly'!EB37","v":7.823052761878162},{"$f":"'Operation Monthly'!EC37","v":7.8327649857871684},{"$f":"'Operation Monthly'!ED37","v":9.4109871207634281},{"$f":"'Operation Monthly'!EE37","v":10.011587667278112},{"$f":"'Operation Monthly'!EF37","v":10.613664985117971},{"$f":"'Operation Monthly'!EG37","v":14.169122293098003},{"$f":"'Operation Monthly'!EH37","v":14.18671308437775},{"$f":"'Operation Monthly'!EI37","v":10.653244285806597},{"$f":"'Operation Monthly'!EJ37","v":9.4813068068691191},{"$f":"'Operation Monthly'!EK37","v":8.3064430162050176},{"$f":"'Operation Monthly'!EL37","v":7.7227014086643777},{"$f":"'Operation Monthly'!EM37","v":7.9305528693343996},{"$f":"'Operation Monthly'!EN37","v":7.9403985533063306},{"$f":"'Operation Monthly'!EO37","v":7.9502564605739714},{"$f":"'Operation Monthly'!EP37","v":9.5521519275748741},{"$f":"'Operation Monthly'!EQ37","v":10.161761482287279},{"$f":"'Operation Monthly'!ER37","v":10.772869959894733},{"$f":"'Operation Monthly'!ES37","v":14.381659127494462},{"$f":"'Operation Monthly'!ET37","v":14.399513780643407},{"$f":"'Operation Monthly'!EU37","v":10.813042950093688},{"$f":"'Operation Monthly'!EV37","v":9.6235264089721486},{"$f":"'Operation Monthly'!EW37","v":8.4310396614480876},{"$f":"'Operation Monthly'!EX37","v":7.8385419297943368},{"$f":"'Operation Monthly'!EY37","v":8.0495111623744098},{"$f":"'Operation Monthly'!EZ37","v":8.0595045316059188},{"$f":"'Operation Monthly'!FA37","v":8.0695103074825756},{"$f":"'Operation Monthly'!FB37","v":9.6954342064884909},{"$f":"'Operation Monthly'!FC37","v":10.314187904521582},{"$f":"'Operation Monthly'!FD37","v":10.934463009293147},{"$f":"'Operation Monthly'!FE37","v":14.597384014406869},{"$f":"'Operation Monthly'!FF37","v":14.615506487353048},{"$f":"'Operation Monthly'!FG37","v":10.975238594345086},{"$f":"'Operation Monthly'!FH37","v":9.7678793051067245},{"$f":"'Operation Monthly'!FI37","v":8.5575052563698026},{"$f":"'Operation Monthly'!FJ37","v":7.9561200587412459},{"$f":"'Operation Monthly'!FK37","v":8.1702538298100205},{"$f":"'Operation Monthly'!FL37","v":8.1803970995800022},{"$f":"'Operation Monthly'!FM37","v":8.1905529620948077},{"$f":"'Operation Monthly'!FN37","v":9.8408657195858105},{"$f":"'Operation Monthly'!FO37","v":10.468900723089396},{"$f":"'Operation Monthly'!FP37","v":11.098479954432534},{"$f":"'Operation Monthly'!FQ37","v":14.816344774622962},{"$f":"'Operation Monthly'!FR37","v":14.834739084663333},{"$f":"'Operation Monthly'!FS37","v":11.139867173260257},{"$f":"'Operation Monthly'!FT37","v":9.9143974946833193},{"$f":"'Operation Monthly'!FU37","v":8.685867835215344},{"$f":"'Operation Monthly'!FV37","v":8.0754618596223597},{"$f":"'Operation Monthly'!FW37","v":8.2928076372571642},{"$f":"'Operation Monthly'!FX37","v":8.3031030560736951},{"$f":"'Operation Monthly'!FY37","v":8.3134112565262246},{"$f":"'Operation Monthly'!FZ37","v":9.98847870537959},{"$f":"'Operation Monthly'!GA37","v":10.625934233935729},{"$f":"'Operation Monthly'!GB37","v":11.264957153749016},{"$f":"'Operation Monthly'!GC37","v":15.038589946242297},{"$f":"'Operation Monthly'!GD37","v":15.057260170933272},{"$f":"'Operation Monthly'!GE37","v":11.30696518085915},{"$f":"'Operation Monthly'!GF37","v":10.06311345710356},{"$f":"'Operation Monthly'!GG37","v":8.8161558527435684},{"$f":"'Operation Monthly'!GH37","v":8.1965937875166901},{"$f":"'Operation Monthly'!GI37","v":8.4171997518160175},{"$f":"'Operation Monthly'!GJ37","v":8.4276496019147977},{"$f":"'Operation Monthly'!GK37","v":8.4381124253741131},{"$f":"'Operation Monthly'!GL37","v":10.13830588596028},{"$f":"'Operation Monthly'!GM37","v":10.785323247444762},{"$f":"'Operation Monthly'!GN37","v":11.433931511055246},{"$f":"'Operation Monthly'!GO37","v":15.264168795435921},{"$f":"'Operation Monthly'!GP37","v":15.283119073497264},{"$f":"'Operation Monthly'!GQ37","v":11.476569658572032},{"$f":"'Operation Monthly'!GR37","v":10.214060158960109},{"$f":"'Operation Monthly'!GS37","v":8.9483981905347161},{"$f":"'Operation Monthly'!GT37","v":8.3195426943294368},{"$f":"'Operation Monthly'!GU37","v":8.5434577480932532},{"$f":"'Operation Monthly'!GV37","v":8.5540643459435142},{"$f":"'Operation Monthly'!GW37","v":8.564684111754719},{"$f":"'Operation Monthly'!GX37","v":10.290380474249677},{"$f":"'Operation Monthly'!GY37","v":10.947103096156425},{"$f":"'Operation Monthly'!GZ37","v":11.605440483721065},{"$f":"'Operation Monthly'!HA37","v":15.49313132736745},{"$f":"'Operation Monthly'!HB37","v":15.512365859599711},{"$f":"'Operation Monthly'!HC37","v":11.648718203450603},{"$f":"'Operation Monthly'!HD37","v":10.367271061344503},{"$f":"'Operation Monthly'!HE37","v":9.0826241633927314},{"$f":"'Operation Monthly'!HF37","v":8.444335834744372},{"$f":"'Operation Monthly'!HG37","v":8.6716096143146455},{"$f":"'Operation Monthly'!HH37","v":8.6823753111326596},{"$f":"'Operation Monthly'!HI37","v":8.6931543734310335},{"$f":"'Operation Monthly'!HJ37","v":10.444736181363414},{"$f":"'Operation Monthly'!HK37","v":11.111309642598762},{"$f":"'Operation Monthly'!HL37","v":11.779522090976874},{"$f":"'Operation Monthly'!HM37","v":15.725528297277952},{"$f":"'Operation Monthly'!HN37","v":15.7450513474937},{"$f":"'Operation Monthly'!HO37","v":11.823448976502357},{"$f":"'Operation Monthly'!HP37","v":10.522780127264665},{"$f":"'Operation Monthly'!HQ37","v":9.2188635258436165},{"$f":"'Operation Monthly'!HR37","v":8.5710008722655324},{"$f":"'Operation Monthly'!HS37","v":8.8016837585293608},{"$f":"'Operation Monthly'!HT37","v":8.8126109407996456},{"$f":"'Operation Monthly'!HU37","v":8.8235516890324952},{"$f":"'Operation Monthly'!HV37","v":10.601407224083861},{"$f":"'Operation Monthly'!HW37","v":11.27797928723774},{"$f":"'Operation Monthly'!HX37","v":11.956214922341523},{"$f":"'Operation Monthly'!HY37","v":15.961411221737116},{"$f":"'Operation Monthly'!HZ37","v":15.981227117706098},{"$f":"'Operation Monthly'!IA37","v":12.000800711149887},{"$f":"'Operation Monthly'!IB37","v":10.680621829173631},{"$f":"'Operation Monthly'!IC37","v":9.3571464787312681},{"$f":"'Operation Monthly'!ID37","v":8.6995658853495108},{"$f":"'Operation Monthly'!IE37","v":8.9337090149072971},{"$f":"'Operation Monthly'!IF37","v":8.9448001049116357},{"$f":"'Operation Monthly'!IG37","v":8.9559049643679778},{"$f":"'Operation Monthly'!IH37","v":10.760428332445112},{"$f":"'Operation Monthly'!II37","v":11.447148976546298},{"$f":"'Operation Monthly'!IJ37","v":12.135558146176637},{"$f":"'Operation Monthly'!IK37","v":16.200832390063162},{"$f":"'Operation Monthly'!IL37","v":16.220945524471681},{"$f":"'Operation Monthly'!IM37","v":12.180812721817128},{"$f":"'Operation Monthly'!IN37","v":10.84083115661123},{"$f":"'Operation Monthly'!IO37","v":9.4975036759122329},{"$f":"'Operation Monthly'!IP37","v":8.8300593736297515},{"$f":"'Operation Monthly'!IQ37","v":9.0677146501309025},{"$f":"'Operation Monthly'!IR37","v":9.0789721064853062},{"$f":"'Operation Monthly'!IS37","v":9.0902435388334943},{"$f":"'Operation Monthly'!IT37","v":10.921834757431785},{"$f":"'Operation Monthly'!IU37","v":11.61885621119449},{"$f":"'Operation Monthly'!IV37","v":12.317591518369284},{"$f":"'Operation Monthly'!IW37","v":16.443844875914102},{"$f":"'Operation Monthly'!IX37","v":16.464259707338748},{"$f":"'Operation Monthly'!IY37","v":12.36352491264438},{"$f":"'Operation Monthly'!IZ37","v":11.003443623960393},{"$f":"'Operation Monthly'!JA37","v":9.6399662310509111},{"$f":"'Operation Monthly'!JB37","v":8.9625102642341918},{"$f":"'Operation Monthly'!JC37","v":9.2037303698828605},{"$f":"'Operation Monthly'!JD37","v":9.2151566880825815},{"$f":"'Operation Monthly'!JE37","v":9.2265971919159906},{"$f":"'Operation Monthly'!JF37","v":11.085662278793256},{"$f":"'Operation Monthly'!JG37","v":11.793139054362401},{"$f":"'Operation Monthly'!JH37","v":12.502355391144816},{"$f":"'Operation Monthly'!JI37","v":16.690502549052809},{"$f":"'Operation Monthly'!JJ37","v":16.711223602948824},{"$f":"'Operation Monthly'!JK37","v":12.54897778633404},{"$f":"'Operation Monthly'!JL37","v":11.168495278319794},{"$f":"'Operation Monthly'!JM37","v":9.7845657245166695},{"$f":"'Operation Monthly'!JN37","v":9.0969479181976993},{"$f":"'Operation Monthly'!JO37","v":9.3417863254310998},{"$f":"'Operation Monthly'!JP37","v":9.3533840384038154},{"$f":"'Operation Monthly'!JQ37","v":9.3649961497947274},{"$f":"'Operation Monthly'!JR37","v":11.25194721297515},{"$f":"'Operation Monthly'!JS37","v":11.970036140177832},{"$f":"'Operation Monthly'!JT37","v":12.689890722011983},{"$f":"'Operation Monthly'!JU37","v":16.940860087288591},{"$f":"'Operation Monthly'!JV37","v":16.96189195699305},{"$f":"'Operation Monthly'!JW37","v":12.737212453129047},{"$f":"'Operation Monthly'!JX37","v":11.336022707494587},{"$f":"'Operation Monthly'!JY37","v":9.9313342103844153},{"$f":"'Operation Monthly'!JZ37","v":9.2334021369706623},{"$f":"'Operation Monthly'!KA37","v":9.4819131203125622},{"$f":"'Operation Monthly'!KB37","v":9.4936847989798707},{"$f":"'Operation Monthly'!KC37","v":9.5054710920416454},{"$f":"'Operation Monthly'!KD37","v":11.420726421169773},{"$f":"'Operation Monthly'!KE37","v":12.149586682280495},{"$f":"'Operation Monthly'!KF37","v":12.880239082842158},{"$f":"'Operation Monthly'!KG37","v":17.194972988597915},{"$f":"'Operation Monthly'!KH37","v":17.216320336347934},{"$f":"'Operation Monthly'!KI37","v":12.928270639925973},{"$f":"'Operation Monthly'!KJ37","v":11.506063048106999},{"$f":"'Operation Monthly'!KK37","v":10.080304223540177},{"$f":"'Operation Monthly'!KL37","v":9.3719031690252166},{"$f":"'Operation Monthly'!KM37","v":9.6241418171172448},{"$f":"'Operation Monthly'!KN37","v":9.6360900709645616},{"$f":"'Operation Monthly'!KO37","v":9.6480531584222629},{"$f":"'Operation Monthly'!KP37","v":11.592037317487312},{"$f":"'Operation Monthly'!KQ37","v":12.331830482514695},{"$f":"'Operation Monthly'!KR37","v":13.073442669084782},{"$f":"'Operation Monthly'!KS37","v":17.452897583426875},{"$f":"'Operation Monthly'!KT37","v":17.474565141393146},{"$f":"'Operation Monthly'!KU37","v":13.122194699524858},{"$f":"'Operation Monthly'!KV37","v":11.678653993828599},{"$f":"'Operation Monthly'!KW37","v":10.231508786893276},{"$f":"'Operation Monthly'!KX37","v":9.5124817165605915},{"$f":"'Operation Monthly'!KY37","v":9.7685039443740003},{"$f":"'Operation Monthly'!KZ37","v":9.7806314220290265},{"$f":"'Operation Monthly'!LA37","v":9.7927739557985927},{"$f":"'Operation Monthly'!LB37","v":11.765917877249617},{"$f":"'Operation Monthly'!LC37","v":12.516807939752409},{"$f":"'Operation Monthly'!LD37","v":13.269544309121047},{"$f":"'Operation Monthly'!LE37","v":17.714691047178267},{"$f":"'Operation Monthly'!LF37","v":17.736683618514032},{"$f":"'Operation Monthly'!LG37","v":13.319027620017723},{"$f":"'Operation Monthly'!LH37","v":11.85383380373602},{"$f":"'Operation Monthly'!LI37","v":10.384981418696666},{"$f":"'Operation Monthly'!LJ37","v":9.6551689423089933},{"$f":"'Operation Monthly'!LK37","v":9.9150315035396019},{"$f":"'Operation Monthly'!LL37","v":9.9273408933594549},{"$f":"'Operation Monthly'!LM37","v":9.9396655651355648},{"$f":"'Operation Monthly'!LN37","v":11.942406645408353},{"$f":"'Operation Monthly'!LO37","v":12.704560058848687},{"$f":"'Operation Monthly'!LP37","v":13.468587473757852},{"$f":"'Operation Monthly'!LQ37","v":17.980411412885928},{"$f":"'Operation Monthly'!LR37","v":18.00273387279173},{"$f":"'Operation Monthly'!LS37","v":13.518813034317978},{"$f":"'Operation Monthly'!LT37","v":12.031641310792052},{"$f":"'Operation Monthly'!LU37","v":10.540756139977111},{"$f":"'Operation Monthly'!LV37","v":9.7999964764436225},{"$f":"'Operation Monthly'!LW37","v":10.063756976092691},{"$f":"'Operation Monthly'!LX37","v":10.076251006759842},{"$f":"'Operation Monthly'!LY37","v":10.088760548612592},{"$f":"'Operation Monthly'!LZ37","v":12.121542745089473},{"$f":"'Operation Monthly'!MA37","v":12.895128459731412},{"$f":"'Operation Monthly'!MB37","v":13.670616285864217},{"$f":"'Operation Monthly'!MC37","v":18.250117584079213},{"$f":"'Operation Monthly'!MD37","v":18.272774880883603},{"$f":"'Operation Monthly'!ME37","v":13.721595229832745},{"$f":"'Operation Monthly'!MF37","v":12.212115930453932},{"$f":"'Operation Monthly'!MG37","v":10.698867482076764},{"$f":"'Operation Monthly'!MH37","v":9.9469964235902744},{"$f":"'Operation Monthly'!MI37","v":10.214713330734078},{"$f":"'Operation Monthly'!MJ37","v":10.227394771861237},{"$f":"'Operation Monthly'!MK37","v":10.240091956841779},{"$f":"'Operation Monthly'!ML37","v":12.30336588626581},{"$f":"'Operation Monthly'!MM37","v":13.088555386627377},{"$f":"'Operation Monthly'!MN37","v":13.875675530152174},{"$f":"'Operation Monthly'!MO37","v":18.523869347840389},{"$f":"'Operation Monthly'!MP37","v":18.546866504096844},{"$f":"'Operation Monthly'!MQ37","v":13.927419158280228},{"$f":"'Operation Monthly'!MR37","v":12.395297669410732},{"$f":"'Operation Monthly'!MS37","v":10.859350494307909},{"$f":"'Operation Monthly'!MT37","v":10.096201369944122},{"$f":"'Operation Monthly'!MU37","v":10.367934030695086},{"$f":"'Operation Monthly'!MV37","v":10.380805693439148},{"$f":"'Operation Monthly'!MW37","v":10.393693336194401},{"$f":"'Operation Monthly'!MX37","v":12.487916374559791},{"$f":"'Operation Monthly'!MY37","v":13.284883717426782},{"$f":"'Operation Monthly'!MZ37","v":14.083810663104449},{"$f":"'Operation Monthly'!NA37","v":18.801727388057987},{"$f":"'Operation Monthly'!NB37","v":18.825069501658287},{"$f":"'Operation Monthly'!NC37","v":14.136330445654426},{"$f":"'Operation Monthly'!ND37","v":12.581227134451888},{"$f":"'Operation Monthly'!NE37","v":11.022240751722524},{"$f":"'Operation Monthly'!NF37","v":10.247644390493281},{"$f":"'Operation Monthly'!NG37","v":10.523453041155507},{"$f":"'Operation Monthly'!NH37","v":10.536517778840732},{"$f":"'Operation Monthly'!NI37","v":10.549598736237312},{"$f":"'Operation Monthly'!NJ37","v":12.675235120178183},{"$f":"'Operation Monthly'!NK37","v":13.484156973188178},{"$f":"'Operation Monthly'!NL37","v":14.295067823051008},{"$f":"'Operation Monthly'!NM37","v":19.083753298878847},{"$f":"'Operation Monthly'!NN37","v":19.107445544183154},{"$f":"'Operation Monthly'!NO37","v":14.348375402339236},{"$f":"'Operation Monthly'!NP37","v":12.76994554146866},{"$f":"'Operation Monthly'!NQ37","v":11.187574362998356},{"$f":"'Operation Monthly'!NR37","v":10.401359056350675},{"$f":"'Operation Monthly'!NS37","v":10.681304836772833},{"$f":"'Operation Monthly'!NT37","v":10.694565545523337},{"$f":"'Operation Monthly'!NU37","v":10.707842717280867},{"$f":"'Operation Monthly'!NV37","v":12.86536364698085},{"$f":"'Operation Monthly'!NW37","v":13.686419327785993},{"$f":"'Operation Monthly'!NX37","v":14.509493840396768},{"$f":"'Operation Monthly'!NY37","v":19.370009598362021},{"$f":"'Operation Monthly'!NZ37","v":19.394057227345893},{"$f":"'Operation Monthly'!OA37","v":14.563601033374317},{"$f":"'Operation Monthly'!OB37","v":12.961494724590684},{"$f":"'Operation Monthly'!OC37","v":11.355387978443327},{"$f":"'Operation Monthly'!OD37","v":10.557379442195931},{"$f":"'Operation Monthly'!OE37","v":10.841524409324421},{"$f":"'Operation Monthly'!OF37","v":10.854984028706182},{"$f":"'Operation Monthly'!OG37","v":10.868460358040075},{"$f":"'Operation Monthly'!OH37","v":13.058344101685556},{"$f":"'Operation Monthly'!OI37","v":13.891715617702777},{"$f":"'Operation Monthly'!OJ37","v":14.727136248002713},{"$f":"'Operation Monthly'!OK37","v":19.660559742337444},{"$f":"'Operation Monthly'!OL37","v":19.684968085756072},{"$f":"'Operation Monthly'!OM37","v":14.782055048874925},{"$f":"'Operation Monthly'!ON37","v":13.155917145459538},{"$f":"'Operation Monthly'!OO37","v":11.525718798119971},{"$f":"'Operation Monthly'!OP37","v":10.715740133828863},{"$f":"'Operation Monthly'!OQ37","v":11.004147275464282},{"$f":"'Operation Monthly'!OR37","v":11.017808789136771},{"$f":"'Operation Monthly'!OS37","v":11.031487263410671},{"$f":"'Operation Monthly'!OT37","v":13.254219263210834},{"$f":"'Operation Monthly'!OU37","v":14.100091351968313},{"$f":"'Operation Monthly'!OV37","v":14.948043291722746},{"$f":"'Operation Monthly'!OW37","v":19.955468138472497},{"$f":"'Operation Monthly'!OX37","v":19.980242607042403},{"$f":"'Operation Monthly'!OY37","v":15.003785874608042},{"$f":"'Operation Monthly'!OZ37","v":13.353255902641424},{"$f":"'Operation Monthly'!PA37","v":11.698604580091764},{"$f":"'Operation Monthly'!PB37","v":10.876476235836291},{"$f":"'Operation Monthly'!PC37","v":11.169209484596239},{"$f":"'Operation Monthly'!PD37","v":11.183075920973813},{"$f":"'Operation Monthly'!PE37","v":11.196959572361823},{"$f":"'Operation Monthly'!PF37","v":13.453032552158987},{"$f":"'Operation Monthly'!PG37","v":14.311592722247827},{"$f":"'Operation Monthly'!PH37","v":15.172263941098578},{"$f":"'Operation Monthly'!PI37","v":20.254800160549571},{"$f":"'Operation Monthly'!PJ37","v":20.279946246148029},{"$f":"'Operation Monthly'!PK37","v":15.228842662727153},{"$f":"'Operation Monthly'!PL37","v":13.553554741181038},{"$f":"'Operation Monthly'!PM37","v":11.874083648793135},{"$f":"'Operation Monthly'!PN37","v":11.039623379373829},{"$f":"'Operation Monthly'!PO37","v":11.336747626865179},{"$f":"'Operation Monthly'!PP37","v":11.350822059788417},{"$f":"'Operation Monthly'!PQ37","v":11.364913965947245},{"$f":"'Operation Monthly'!PR37","v":13.654828040441366},{"$f":"'Operation Monthly'!PS37","v":14.526266613081539},{"$f":"'Operation Monthly'!PT37","v":15.39984790021505},{"$f":"'Operation Monthly'!PU37","v":20.558622162957807},{"$f":"'Operation Monthly'!PV37","v":20.584145439840242},{"$f":"'Operation Monthly'!PW37","v":15.457275302668055},{"$f":"'Operation Monthly'!PX37","v":13.756858062298749},{"$f":"'Operation Monthly'!PY37","v":12.052194903525027},{"$f":"'Operation Monthly'!PZ37","v":11.205217730064433},{"$f":"'Operation Monthly'!QA37","v":0},{"$f":"'Operation Monthly'!QB37","v":0},{"$f":"'Operation Monthly'!QC37","v":0},{"$f":"'Operation Monthly'!QD37","v":0},{"$f":"'Operation Monthly'!QE37","v":0},{"$f":"'Operation Monthly'!QF37","v":0},{"$f":"'Operation Monthly'!QG37","v":0},{"$f":"'Operation Monthly'!QH37","v":0},{"$f":"'Operation Monthly'!QI37","v":0},{"$f":"'Operation Monthly'!QJ37","v":0},{"$f":"'Operation Monthly'!QK37","v":0},{"$f":"'Operation Monthly'!QL37","v":0},{"$f":"'Operation Monthly'!QM37","v":0},{"$f":"'Operation Monthly'!QN37","v":0},{"$f":"'Operation Monthly'!QO37","v":0},{"$f":"'Operation Monthly'!QP37","v":0},{"$f":"'Operation Monthly'!QQ37","v":0},{"$f":"'Operation Monthly'!QR37","v":0},{"$f":"'Operation Monthly'!QS37","v":0},{"$f":"'Operation Monthly'!QT37","v":0},{"$f":"'Operation Monthly'!QU37","v":0},{"$f":"'Operation Monthly'!QV37","v":0},{"$f":"'Operation Monthly'!QW37","v":0},{"$f":"'Operation Monthly'!QX37","v":0},{"$f":"'Operation Monthly'!QY37","v":0},{"$f":"'Operation Monthly'!QZ37","v":0},{"$f":"'Operation Monthly'!RA37","v":0},{"$f":"'Operation Monthly'!RB37","v":0},{"$f":"'Operation Monthly'!RC37","v":0},{"$f":"'Operation Monthly'!RD37","v":0},{"$f":"'Operation Monthly'!RE37","v":0},{"$f":"'Operation Monthly'!RF37","v":0},{"$f":"'Operation Monthly'!RG37","v":0},{"$f":"'Operation Monthly'!RH37","v":0},{"$f":"'Operation Monthly'!RI37","v":0},{"$f":"'Operation Monthly'!RJ37","v":0},{"$f":"'Operation Monthly'!RK37","v":0},{"$f":"'Operation Monthly'!RL37","v":0},{"$f":"'Operation Monthly'!RM37","v":0},{"$f":"'Operation Monthly'!RN37","v":0},{"$f":"'Operation Monthly'!RO37","v":0},{"$f":"'Operation Monthly'!RP37","v":0},{"$f":"'Operation Monthly'!RQ37","v":0},{"$f":"'Operation Monthly'!RR37","v":0},{"$f":"'Operation Monthly'!RS37","v":0},{"$f":"'Operation Monthly'!RT37","v":0},{"$f":"'Operation Monthly'!RU37","v":0},{"$f":"'Operation Monthly'!RV37","v":0},{"$f":"'Operation Monthly'!RW37","v":0},{"$f":"'Operation Monthly'!RX37","v":0},{"$f":"'Operation Monthly'!RY37","v":0},{"$f":"'Operation Monthly'!RZ37","v":0},{"$f":"'Operation Monthly'!SA37","v":0},{"$f":"'Operation Monthly'!SB37","v":0},{"$f":"'Operation Monthly'!SC37","v":0},{"$f":"'Operation Monthly'!SD37","v":0},{"$f":"'Operation Monthly'!SE37","v":0},{"$f":"'Operation Monthly'!SF37","v":0},{"$f":"'Operation Monthly'!SG37","v":0},{"$f":"'Operation Monthly'!SH37","v":0},{"$f":"'Operation Monthly'!SI37","v":0},{"$f":"'Operation Monthly'!SJ37","v":0},{"$f":"'Operation Monthly'!SK37","v":0},{"$f":"'Operation Monthly'!SL37","v":0},{"$f":"'Operation Monthly'!SM37","v":0},{"$f":"'Operation Monthly'!SN37","v":0},{"$f":"'Operation Monthly'!SO37","v":0},{"$f":"'Operation Monthly'!SP37","v":0},{"$f":"'Operation Monthly'!SQ37","v":0},{"$f":"'Operation Monthly'!SR37","v":0},{"$f":"'Operation Monthly'!SS37","v":0},{"$f":"'Operation Monthly'!ST37","v":0},{"$f":"'Operation Monthly'!SU37","v":0},{"$f":"'Operation Monthly'!SV37","v":0},{"$f":"'Operation Monthly'!SW37","v":0},{"$f":"'Operation Monthly'!SX37","v":0},{"$f":"'Operation Monthly'!SY37","v":0},{"$f":"'Operation Monthly'!SZ37","v":0},{"$f":"'Operation Monthly'!TA37","v":0},{"$f":"'Operation Monthly'!TB37","v":0},{"$f":"'Operation Monthly'!TC37","v":0},{"$f":"'Operation Monthly'!TD37","v":0},{"$f":"'Operation Monthly'!TE37","v":0},{"$f":"'Operation Monthly'!TF37","v":0},{"$f":"'Operation Monthly'!TG37","v":0},{"$f":"'Operation Monthly'!TH37","v":0},{"$f":"'Operation Monthly'!TI37","v":0},{"$f":"'Operation Monthly'!TJ37","v":0},{"$f":"'Operation Monthly'!TK37","v":0},{"$f":"'Operation Monthly'!TL37","v":0},{"$f":"'Operation Monthly'!TM37","v":0},{"$f":"'Operation Monthly'!TN37","v":0},{"$f":"'Operation Monthly'!TO37","v":0},{"$f":"'Operation Monthly'!TP37","v":0},{"$f":"'Operation Monthly'!TQ37","v":0},{"$f":"'Operation Monthly'!TR37","v":0},{"$f":"'Operation Monthly'!TS37","v":0},{"$f":"'Operation Monthly'!TT37","v":0},{"$f":"'Operation Monthly'!TU37","v":0},{"$f":"'Operation Monthly'!TV37","v":0},{"$f":"'Operation Monthly'!TW37","v":0},{"$f":"'Operation Monthly'!TX37","v":0},{"$f":"'Operation Monthly'!TY37","v":0},{"$f":"'Operation Monthly'!TZ37","v":0},{"$f":"'Operation Monthly'!UA37","v":0},{"$f":"'Operation Monthly'!UB37","v":0},{"$f":"'Operation Monthly'!UC37","v":0},{"$f":"'Operation Monthly'!UD37","v":0},{"$f":"'Operation Monthly'!UE37","v":0},{"$f":"'Operation Monthly'!UF37","v":0},{"$f":"'Operation Monthly'!UG37","v":0},{"$f":"'Operation Monthly'!UH37","v":0},{"$f":"'Operation Monthly'!UI37","v":0},{"$f":"'Operation Monthly'!UJ37","v":0},{"$f":"'Operation Monthly'!UK37","v":0},{"$f":"'Operation Monthly'!UL37","v":0},{"$f":"'Operation Monthly'!UM37","v":0},{"$f":"'Operation Monthly'!UN37","v":0},{"$f":"'Operation Monthly'!UO37","v":0},{"$f":"'Operation Monthly'!UP37","v":0},{"$f":"'Operation Monthly'!UQ37","v":0},{"$f":"'Operation Monthly'!UR37","v":0},{"$f":"'Operation Monthly'!US37","v":0},{"$f":"'Operation Monthly'!UT37","v":0},{"$f":"'Operation Monthly'!UU37","v":0},{"$f":"'Operation Monthly'!UV37","v":0},{"$f":"'Operation Monthly'!UW37","v":0},{"$f":"'Operation Monthly'!UX37","v":0},{"$f":"'Operation Monthly'!UY37","v":0},{"$f":"'Operation Monthly'!UZ37","v":0},{"$f":"'Operation Monthly'!VA37","v":0},{"$f":"'Operation Monthly'!VB37","v":0},{"$f":"'Operation Monthly'!VC37","v":0},{"$f":"'Operation Monthly'!VD37","v":0},{"$f":"'Operation Monthly'!VE37","v":0},{"$f":"'Operation Monthly'!VF37","v":0},{"$f":"'Operation Monthly'!VG37","v":0},{"$f":"'Operation Monthly'!VH37","v":0},{"$f":"'Operation Monthly'!VI37","v":0},{"$f":"'Operation Monthly'!VJ37","v":0},{"$f":"'Operation Monthly'!VK37","v":0},{"$f":"'Operation Monthly'!VL37","v":0},{"$f":"'Operation Monthly'!VM37","v":0},{"$f":"'Operation Monthly'!VN37","v":0},{"$f":"'Operation Monthly'!VO37","v":0},{"$f":"'Operation Monthly'!VP37","v":0},{"$f":"'Operation Monthly'!VQ37","v":0},{"$f":"'Operation Monthly'!VR37","v":0},{"$f":"'Operation Monthly'!VS37","v":0},{"$f":"'Operation Monthly'!VT37","v":0},{"$f":"'Operation Monthly'!VU37","v":0},{"$f":"'Operation Monthly'!VV37","v":0},{"$f":"'Operation Monthly'!VW37","v":0},{"$f":"'Operation Monthly'!VX37","v":0},{"$f":"'Operation Monthly'!VY37","v":0},{"$f":"'Operation Monthly'!VZ37","v":0},{"$f":"'Operation Monthly'!WA37","v":0},{"$f":"'Operation Monthly'!WB37","v":0},{"$f":"'Operation Monthly'!WC37","v":0},{"$f":"'Operation Monthly'!WD37","v":0},{"$f":"'Operation Monthly'!WE37","v":0},{"$f":"'Operation Monthly'!WF37","v":0},{"$f":"'Operation Monthly'!WG37","v":0},{"$f":"'Operation Monthly'!WH37","v":0},{"$f":"'Operation Monthly'!WI37","v":0},{"$f":"'Operation Monthly'!WJ37","v":0},{"$f":"'Operation Monthly'!WK37","v":0},{"$f":"'Operation Monthly'!WL37","v":0},{"$f":"'Operation Monthly'!WM37","v":0},{"$f":"'Operation Monthly'!WN37","v":0},{"$f":"'Operation Monthly'!WO37","v":0},{"$f":"'Operation Monthly'!WP37","v":0},{"$f":"'Operation Monthly'!WQ37","v":0},{"$f":"'Operation Monthly'!WR37","v":0},{"$f":"'Operation Monthly'!WS37","v":0},{"$f":"'Operation Monthly'!WT37","v":0},{"$f":"'Operation Monthly'!WU37","v":0},{"$f":"'Operation Monthly'!WV37","v":0},{"$f":"'Operation Monthly'!WW37","v":0},{"$f":"'Operation Monthly'!WX37","v":0},{"$f":"'Operation Monthly'!WY37","v":0},{"$f":"'Operation Monthly'!WZ37","v":0},{"$f":"'Operation Monthly'!XA37","v":0},{"$f":"'Operation Monthly'!XB37","v":0},{"$f":"'Operation Monthly'!XC37","v":0},{"$f":"'Operation Monthly'!XD37","v":0},{"$f":"'Operation Monthly'!XE37","v":0},{"$f":"'Operation Monthly'!XF37","v":0},{"$f":"'Operation Monthly'!XG37","v":0},{"$f":"'Operation Monthly'!XH37","v":0},{"$f":"'Operation Monthly'!XI37","v":0},{"$f":"'Operation Monthly'!XJ37","v":0},{"$f":"'Operation Monthly'!XK37","v":0},{"$f":"'Operation Monthly'!XL37","v":0},{"$f":"'Operation Monthly'!XM37","v":0},{"$f":"'Operation Monthly'!XN37","v":0},{"$f":"'Operation Monthly'!XO37","v":0},{"$f":"'Operation Monthly'!XP37","v":0},{"$f":"'Operation Monthly'!XQ37","v":0},{"$f":"'Operation Monthly'!XR37","v":0},{"$f":"'Operation Monthly'!XS37","v":0},{"$f":"'Operation Monthly'!XT37","v":0},{"$f":"'Operation Monthly'!XU37","v":0},{"$f":"'Operation Monthly'!XV37","v":0},{"$f":"'Operation Monthly'!XW37","v":0},{"$f":"'Operation Monthly'!XX37","v":0},{"$f":"'Operation Monthly'!XY37","v":0},{"$f":"'Operation Monthly'!XZ37","v":0},{"$f":"'Operation Monthly'!YA37","v":0},{"$f":"'Operation Monthly'!YB37","v":0},{"$f":"'Operation Monthly'!YC37","v":0},{"$f":"'Operation Monthly'!YD37","v":0},{"$f":"'Operation Monthly'!YE37","v":0},{"$f":"'Operation Monthly'!YF37","v":0},{"$f":"'Operation Monthly'!YG37","v":0},{"$f":"'Operation Monthly'!YH37","v":0},{"$f":"'Operation Monthly'!YI37","v":0},{"$f":"'Operation Monthly'!YJ37","v":0},{"$f":"'Operation Monthly'!YK37","v":0},{"$f":"'Operation Monthly'!YL37","v":0},{"$f":"'Operation Monthly'!YM37","v":0},{"$f":"'Operation Monthly'!YN37","v":0},{"$f":"'Operation Monthly'!YO37","v":0},{"$f":"'Operation Monthly'!YP37","v":0},{"$f":"'Operation Monthly'!YQ37","v":0},{"$f":"'Operation Monthly'!YR37","v":0},{"$f":"'Operation Monthly'!YS37","v":0},{"$f":"'Operation Monthly'!YT37","v":0},{"$f":"'Operation Monthly'!YU37","v":0},{"$f":"'Operation Monthly'!YV37","v":0},{"$f":"'Operation Monthly'!YW37","v":0},{"$f":"'Operation Monthly'!YX37","v":0},{"$f":"'Operation Monthly'!YY37","v":0},{"$f":"'Operation Monthly'!YZ37","v":0},{"$f":"'Operation Monthly'!ZA37","v":0},{"$f":"'Operation Monthly'!ZB37","v":0},{"$f":"'Operation Monthly'!ZC37","v":0},{"$f":"'Operation Monthly'!ZD37","v":0},{"$f":"'Operation Monthly'!ZE37","v":0},{"$f":"'Operation Monthly'!ZF37","v":0},{"$f":"'Operation Monthly'!ZG37","v":0},{"$f":"'Operation Monthly'!ZH37","v":0},{"$f":"'Operation Monthly'!ZI37","v":0},{"$f":"'Operation Monthly'!ZJ37","v":0},{"$f":"'Operation Monthly'!ZK37","v":0},{"$f":"'Operation Monthly'!ZL37","v":0},{"$f":"'Operation Monthly'!ZM37","v":0},{"$f":"'Operation Monthly'!ZN37","v":0},{"$f":"'Operation Monthly'!ZO37","v":0},{"$f":"'Operation Monthly'!ZP37","v":0},{"$f":"'Operation Monthly'!ZQ37","v":0},{"$f":"'Operation Monthly'!ZR37","v":0},{"$f":"'Operation Monthly'!ZS37","v":0},{"$f":"'Operation Monthly'!ZT37","v":0},{"$f":"'Operation Monthly'!ZU37","v":0},{"$f":"'Operation Monthly'!ZV37","v":0},{"$f":"'Operation Monthly'!ZW37","v":0},{"$f":"'Operation Monthly'!ZX37","v":0},{"$f":"'Operation Monthly'!ZY37","v":0},{"$f":"'Operation Monthly'!ZZ37","v":0},{"$f":"'Operation Monthly'!AAA37","v":0},{"$f":"'Operation Monthly'!AAB37","v":0},{"$f":"'Operation Monthly'!AAC37","v":0},{"$f":"'Operation Monthly'!AAD37","v":0},{"$f":"'Operation Monthly'!AAE37","v":0},{"$f":"'Operation Monthly'!AAF37","v":0},{"$f":"'Operation Monthly'!AAG37","v":0},{"$f":"'Operation Monthly'!AAH37","v":0},{"$f":"'Operation Monthly'!AAI37","v":0},{"$f":"'Operation Monthly'!AAJ37","v":0},{"$f":"'Operation Monthly'!AAK37","v":0},{"$f":"'Operation Monthly'!AAL37","v":0},{"$f":"'Operation Monthly'!AAM37","v":0},{"$f":"'Operation Monthly'!AAN37","v":0},{"$f":"'Operation Monthly'!AAO37","v":0},{"$f":"'Operation Monthly'!AAP37","v":0},{"$f":"'Operation Monthly'!AAQ37","v":0},{"$f":"'Operation Monthly'!AAR37","v":0},{"$f":"'Operation Monthly'!AAS37","v":0},{"$f":"'Operation Monthly'!AAT37","v":0},{"$f":"'Operation Monthly'!AAU37","v":0},{"$f":"'Operation Monthly'!AAV37","v":0},{"$f":"'Operation Monthly'!AAW37","v":0},{"$f":"'Operation Monthly'!AAX37","v":0},{"$f":"'Operation Monthly'!AAY37","v":0},{"$f":"'Operation Monthly'!AAZ37","v":0},{"$f":"'Operation Monthly'!ABA37","v":0},{"$f":"'Operation Monthly'!ABB37","v":0},{"$f":"'Operation Monthly'!ABC37","v":0},{"$f":"'Operation Monthly'!ABD37","v":0},{"$f":"'Operation Monthly'!ABE37","v":0},{"$f":"'Operation Monthly'!ABF37","v":0},{"$f":"'Operation Monthly'!ABG37","v":0},{"$f":"'Operation Monthly'!ABH37","v":0},{"$f":"'Operation Monthly'!ABI37","v":0},{"$f":"'Operation Monthly'!ABJ37","v":0},{"$f":"'Operation Monthly'!ABK37","v":0},{"$f":"'Operation Monthly'!ABL37","v":0},{"$f":"'Operation Monthly'!ABM37","v":0},{"$f":"'Operation Monthly'!ABN37","v":0},{"$f":"'Operation Monthly'!ABO37","v":0},{"$f":"'Operation Monthly'!ABP37","v":0},{"$f":"'Operation Monthly'!ABQ37","v":0},{"$f":"'Operation Monthly'!ABR37","v":0},{"$f":"'Operation Monthly'!ABS37","v":0},{"$f":"'Operation Monthly'!ABT37","v":0},{"$f":"'Operation Monthly'!ABU37","v":0},{"$f":"'Operation Monthly'!ABV37","v":0},{"$f":"'Operation Monthly'!ABW37","v":0},{"$f":"'Operation Monthly'!ABX37","v":0},{"$f":"'Operation Monthly'!ABY37","v":0},{"$f":"'Operation Monthly'!ABZ37","v":0},{"$f":"'Operation Monthly'!ACA37","v":0},{"$f":"'Operation Monthly'!ACB37","v":0},{"$f":"'Operation Monthly'!ACC37","v":0},{"$f":"'Operation Monthly'!ACD37","v":0},{"$f":"'Operation Monthly'!ACE37","v":0},{"$f":"'Operation Monthly'!ACF37","v":0},{"$f":"'Operation Monthly'!ACG37","v":0},{"$f":"'Operation Monthly'!ACH37","v":0},{"$f":"'Operation Monthly'!ACI37","v":0},{"$f":"'Operation Monthly'!ACJ37","v":0},{"$f":"'Operation Monthly'!ACK37","v":0},{"$f":"'Operation Monthly'!ACL37","v":0},{"$f":"'Operation Monthly'!ACM37","v":0},{"$f":"'Operation Monthly'!ACN37","v":0},{"$f":"'Operation Monthly'!ACO37","v":0},{"$f":"'Operation Monthly'!ACP37","v":0},{"$f":"'Operation Monthly'!ACQ37","v":0},{"$f":"'Operation Monthly'!ACR37","v":0},{"$f":"'Operation Monthly'!ACS37","v":0},{"$f":"'Operation Monthly'!ACT37","v":0},{"$f":"'Operation Monthly'!ACU37","v":0},{"$f":"'Operation Monthly'!ACV37","v":0},{"$f":"'Operation Monthly'!ACW37","v":0},{"$f":"'Operation Monthly'!ACX37","v":0},{"$f":"'Operation Monthly'!ACY37","v":0},{"$f":"'Operation Monthly'!ACZ37","v":0},{"$f":"'Operation Monthly'!ADA37","v":0},{"$f":"'Operation Monthly'!ADB37","v":0},{"$f":"'Operation Monthly'!ADC37","v":0},{"$f":"'Operation Monthly'!ADD37","v":0},{"$f":"'Operation Monthly'!ADE37","v":0},{"$f":"'Operation Monthly'!ADF37","v":0},{"$f":"'Operation Monthly'!ADG37","v":0},{"$f":"'Operation Monthly'!ADH37","v":0},{"$f":"'Operation Monthly'!ADI37","v":0},{"$f":"'Operation Monthly'!ADJ37","v":0},{"$f":"'Operation Monthly'!ADK37","v":0},{"$f":"'Operation Monthly'!ADL37","v":0},{"$f":"'Operation Monthly'!ADM37","v":0},{"$f":"'Operation Monthly'!ADN37","v":0},{"$f":"'Operation Monthly'!ADO37","v":0},{"$f":"'Operation Monthly'!ADP37","v":0},{"$f":"'Operation Monthly'!ADQ37","v":0},{"$f":"'Operation Monthly'!ADR37","v":0},{"$f":"'Operation Monthly'!ADS37","v":0},{"$f":"'Operation Monthly'!ADT37","v":0},{"$f":"'Operation Monthly'!ADU37","v":0},{"$f":"'Operation Monthly'!ADV37","v":0},{"$f":"'Operation Monthly'!ADW37","v":0},{"$f":"'Operation Monthly'!ADX37","v":0},{"$f":"'Operation Monthly'!ADY37","v":0},{"$f":"'Operation Monthly'!ADZ37","v":0},{"$f":"'Operation Monthly'!AEA37","v":0},{"$f":"'Operation Monthly'!AEB37","v":0},{"$f":"'Operation Monthly'!AEC37","v":0},{"$f":"'Operation Monthly'!AED37","v":0},{"$f":"'Operation Monthly'!AEE37","v":0}]
[null,null,null,"Real EBITDA",null,null,"Euro",{"$f":"J12='Operation Monthly'!J36","v":true},null,{"$f":"SUM(L12:XFD12)","v":3499.9999999999955},null,{"$f":"'Operation Monthly'!L36","v":0},{"$f":"'Operation Monthly'!M36","v":0},{"$f":"'Operation Monthly'!N36","v":0},{"$f":"'Operation Monthly'!O36","v":0},{"$f":"'Operation Monthly'!P36","v":0},{"$f":"'Operation Monthly'!Q36","v":0},{"$f":"'Operation Monthly'!R36","v":0},{"$f":"'Operation Monthly'!S36","v":0},{"$f":"'Operation Monthly'!T36","v":0},{"$f":"'Operation Monthly'!U36","v":0},{"$f":"'Operation Monthly'!V36","v":0},{"$f":"'Operation Monthly'!W36","v":6.666666666666667},{"$f":"'Operation Monthly'!X36","v":6.666666666666667},{"$f":"'Operation Monthly'!Y36","v":6.666666666666667},{"$f":"'Operation Monthly'!Z36","v":8},{"$f":"'Operation Monthly'!AA36","v":8.5},{"$f":"'Operation Monthly'!AB36","v":9},{"$f":"'Operation Monthly'!AC36","v":12},{"$f":"'Operation Monthly'!AD36","v":12},{"$f":"'Operation Monthly'!AE36","v":9},{"$f":"'Operation Monthly'!AF36","v":8},{"$f":"'Operation Monthly'!AG36","v":7.0000000000000009},{"$f":"'Operation Monthly'!AH36","v":6.5},{"$f":"'Operation Monthly'!AI36","v":6.666666666666667},{"$f":"'Operation Monthly'!AJ36","v":6.666666666666667},{"$f":"'Operation Monthly'!AK36","v":6.666666666666667},{"$f":"'Operation Monthly'!AL36","v":8},{"$f":"'Operation Monthly'!AM36","v":8.5},{"$f":"'Operation Monthly'!AN36","v":9},{"$f":"'Operation Monthly'!AO36","v":12},{"$f":"'Operation Monthly'!AP36","v":12},{"$f":"'Operation Monthly'!AQ36","v":9},{"$f":"'Operation Monthly'!AR36","v":8},{"$f":"'Operation Monthly'!AS36","v":7.0000000000000009},{"$f":"'Operation Monthly'!AT36","v":6.5},{"$f":"'Operation Monthly'!AU36","v":6.666666666666667},{"$f":"'Operation Monthly'!AV36","v":6.666666666666667},{"$f":"'Operation Monthly'!AW36","v":6.666666666666667},{"$f":"'Operation Monthly'!AX36","v":8},{"$f":"'Operation Monthly'!AY36","v":8.5},{"$f":"'Operation Monthly'!AZ36","v":9},{"$f":"'Operation Monthly'!BA36","v":12},{"$f":"'Operation Monthly'!BB36","v":12},{"$f":"'Operation Monthly'!BC36","v":9},{"$f":"'Operation Monthly'!BD36","v":8},{"$f":"'Operation Monthly'!BE36","v":7.0000000000000009},{"$f":"'Operation Monthly'!BF36","v":6.5},{"$f":"'Operation Monthly'!BG36","v":6.666666666666667},{"$f":"'Operation Monthly'!BH36","v":6.666666666666667},{"$f":"'Operation Monthly'!BI36","v":6.666666666666667},{"$f":"'Operation Monthly'!BJ36","v":8},{"$f":"'Operation Monthly'!BK36","v":8.5},{"$f":"'Operation Monthly'!BL36","v":9},{"$f":"'Operation Monthly'!BM36","v":12},{"$f":"'Operation Monthly'!BN36","v":12},{"$f":"'Operation Monthly'!BO36","v":9},{"$f":"'Operation Monthly'!BP36","v":8},{"$f":"'Operation Monthly'!BQ36","v":7.0000000000000009},{"$f":"'Operation Monthly'!BR36","v":6.5},{"$f":"'Operation Monthly'!BS36","v":6.666666666666667},{"$f":"'Operation Monthly'!BT36","v":6.666666666666667},{"$f":"'Operation Monthly'!BU36","v":6.666666666666667},{"$f":"'Operation Monthly'!BV36","v":8},{"$f":"'Operation Monthly'!BW36","v":8.5},{"$f":"'Operation Monthly'!BX36","v":9},{"$f":"'Operation Monthly'!BY36","v":12},{"$f":"'Operation Monthly'!BZ36","v":12},{"$f":"'Operation Monthly'!CA36","v":9},{"$f":"'Operation Monthly'!CB36","v":8},{"$f":"'Operation Monthly'!CC36","v":7.0000000000000009},{"$f":"'Operation Monthly'!CD36","v":6.5},{"$f":"'Operation Monthly'!CE36","v":6.666666666666667},{"$f":"'Operation Monthly'!CF36","v":6.666666666666667},{"$f":"'Operation Monthly'!CG36","v":6.666666666666667},{"$f":"'Operation Monthly'!CH36","v":8},{"$f":"'Operation Monthly'!CI36","v":8.5},{"$f":"'Operation Monthly'!CJ36","v":9},{"$f":"'Operation Monthly'!CK36","v":12},{"$f":"'Operation Monthly'!CL36","v":12},{"$f":"'Operation Monthly'!CM36","v":9},{"$f":"'Operation Monthly'!CN36","v":8},{"$f":"'Operation Monthly'!CO36","v":7.0000000000000009},{"$f":"'Operation Monthly'!CP36","v":6.5},{"$f":"'Operation Monthly'!CQ36","v":6.666666666666667},{"$f":"'Operation Monthly'!CR36","v":6.666666666666667},{"$f":"'Operation Monthly'!CS36","v":6.666666666666667},{"$f":"'Operation Monthly'!CT36","v":8},{"$f":"'Operation Monthly'!CU36","v":8.5},{"$f":"'Operation Monthly'!CV36","v":9},{"$f":"'Operation Monthly'!CW36","v":12},{"$f":"'Operation Monthly'!CX36","v":12},{"$f":"'Operation Monthly'!CY36","v":9},{"$f":"'Operation Monthly'!CZ36","v":8},{"$f":"'Operation Monthly'!DA36","v":7.0000000000000009},{"$f":"'Operation Monthly'!DB36","v":6.5},{"$f":"'Operation Monthly'!DC36","v":6.666666666666667},{"$f":"'Operation Monthly'!DD36","v":6.666666666666667},{"$f":"'Operation Monthly'!DE36","v":6.666666666666667},{"$f":"'Operation Monthly'!DF36","v":8},{"$f":"'Operation Monthly'!DG36","v":8.5},{"$f":"'Operation Monthly'!DH36","v":9},{"$f":"'Operation Monthly'!DI36","v":12},{"$f":"'Operation Monthly'!DJ36","v":12},{"$f":"'Operation Monthly'!DK36","v":9},{"$f":"'Operation Monthly'!DL36","v":8},{"$f":"'Operation Monthly'!DM36","v":7.0000000000000009},{"$f":"'Operation Monthly'!DN36","v":6.5},{"$f":"'Operation Monthly'!DO36","v":6.666666666666667},{"$f":"'Operation Monthly'!DP36","v":6.666666666666667},{"$f":"'Operation Monthly'!DQ36","v":6.666666666666667},{"$f":"'Operation Monthly'!DR36","v":8},{"$f":"'Operation Monthly'!DS36","v":8.5},{"$f":"'Operation Monthly'!DT36","v":9},{"$f":"'Operation Monthly'!DU36","v":12},{"$f":"'Operation Monthly'!DV36","v":12},{"$f":"'Operation Monthly'!DW36","v":9},{"$f":"'Operation Monthly'!DX36","v":8},{"$f":"'Operation Monthly'!DY36","v":7.0000000000000009},{"$f":"'Operation Monthly'!DZ36","v":6.5},{"$f":"'Operation Monthly'!EA36","v":6.666666666666667},{"$f":"'Operation Monthly'!EB36","v":6.666666666666667},{"$f":"'Operation Monthly'!EC36","v":6.666666666666667},{"$f":"'Operation Monthly'!ED36","v":8},{"$f":"'Operation Monthly'!EE36","v":8.5},{"$f":"'Operation Monthly'!EF36","v":9},{"$f":"'Operation Monthly'!EG36","v":12},{"$f":"'Operation Monthly'!EH36","v":12},{"$f":"'Operation Monthly'!EI36","v":9},{"$f":"'Operation Monthly'!EJ36","v":8},{"$f":"'Operation Monthly'!EK36","v":7.0000000000000009},{"$f":"'Operation Monthly'!EL36","v":6.5},{"$f":"'Operation Monthly'!EM36","v":6.666666666666667},{"$f":"'Operation Monthly'!EN36","v":6.666666666666667},{"$f":"'Operation Monthly'!EO36","v":6.666666666666667},{"$f":"'Operation Monthly'!EP36","v":8},{"$f":"'Operation Monthly'!EQ36","v":8.5},{"$f":"'Operation Monthly'!ER36","v":9},{"$f":"'Operation Monthly'!ES36","v":12},{"$f":"'Operation Monthly'!ET36","v":12},{"$f":"'Operation Monthly'!EU36","v":9},{"$f":"'Operation Monthly'!EV36","v":8},{"$f":"'Operation Monthly'!EW36","v":7.0000000000000009},{"$f":"'Operation Monthly'!EX36","v":6.5},{"$f":"'Operation Monthly'!EY36","v":6.666666666666667},{"$f":"'Operation Monthly'!EZ36","v":6.666666666666667},{"$f":"'Operation Monthly'!FA36","v":6.666666666666667},{"$f":"'Operation Monthly'!FB36","v":8},{"$f":"'Operation Monthly'!FC36","v":8.5},{"$f":"'Operation Monthly'!FD36","v":9},{"$f":"'Operation Monthly'!FE36","v":12},{"$f":"'Operation Monthly'!FF36","v":12},{"$f":"'Operation Monthly'!FG36","v":9},{"$f":"'Operation Monthly'!FH36","v":8},{"$f":"'Operation Monthly'!FI36","v":7.0000000000000009},{"$f":"'Operation Monthly'!FJ36","v":6.5},{"$f":"'Operation Monthly'!FK36","v":6.666666666666667},{"$f":"'Operation Monthly'!FL36","v":6.666666666666667},{"$f":"'Operation Monthly'!FM36","v":6.666666666666667},{"$f":"'Operation Monthly'!FN36","v":8},{"$f":"'Operation Monthly'!FO36","v":8.5},{"$f":"'Operation Monthly'!FP36","v":9},{"$f":"'Operation Monthly'!FQ36","v":12},{"$f":"'Operation Monthly'!FR36","v":12},{"$f":"'Operation Monthly'!FS36","v":9},{"$f":"'Operation Monthly'!FT36","v":8},{"$f":"'Operation Monthly'!FU36","v":7.0000000000000009},{"$f":"'Operation Monthly'!FV36","v":6.5},{"$f":"'Operation Monthly'!FW36","v":6.666666666666667},{"$f":"'Operation Monthly'!FX36","v":6.666666666666667},{"$f":"'Operation Monthly'!FY36","v":6.666666666666667},{"$f":"'Operation Monthly'!FZ36","v":8},{"$f":"'Operation Monthly'!GA36","v":8.5},{"$f":"'Operation Monthly'!GB36","v":9},{"$f":"'Operation Monthly'!GC36","v":12},{"$f":"'Operation Monthly'!GD36","v":12},{"$f":"'Operation Monthly'!GE36","v":9},{"$f":"'Operation Monthly'!GF36","v":8},{"$f":"'Operation Monthly'!GG36","v":7.0000000000000009},{"$f":"'Operation Monthly'!GH36","v":6.5},{"$f":"'Operation Monthly'!GI36","v":6.666666666666667},{"$f":"'Operation Monthly'!GJ36","v":6.666666666666667},{"$f":"'Operation Monthly'!GK36","v":6.666666666666667},{"$f":"'Operation Monthly'!GL36","v":8},{"$f":"'Operation Monthly'!GM36","v":8.5},{"$f":"'Operation Monthly'!GN36","v":9},{"$f":"'Operation Monthly'!GO36","v":12},{"$f":"'Operation Monthly'!GP36","v":12},{"$f":"'Operation Monthly'!GQ36","v":9},{"$f":"'Operation Monthly'!GR36","v":8},{"$f":"'Operation Monthly'!GS36","v":7.0000000000000009},{"$f":"'Operation Monthly'!GT36","v":6.5},{"$f":"'Operation Monthly'!GU36","v":6.666666666666667},{"$f":"'Operation Monthly'!GV36","v":6.666666666666667},{"$f":"'Operation Monthly'!GW36","v":6.666666666666667},{"$f":"'Operation Monthly'!GX36","v":8},{"$f":"'Operation Monthly'!GY36","v":8.5},{"$f":"'Operation Monthly'!GZ36","v":9},{"$f":"'Operation Monthly'!HA36","v":12},{"$f":"'Operation Monthly'!HB36","v":12},{"$f":"'Operation Monthly'!HC36","v":9},{"$f":"'Operation Monthly'!HD36","v":8},{"$f":"'Operation Monthly'!HE36","v":7.0000000000000009},{"$f":"'Operation Monthly'!HF36","v":6.5},{"$f":"'Operation Monthly'!HG36","v":6.666666666666667},{"$f":"'Operation Monthly'!HH36","v":6.666666666666667},{"$f":"'Operation Monthly'!HI36","v":6.666666666666667},{"$f":"'Operation Monthly'!HJ36","v":8},{"$f":"'Operation Monthly'!HK36","v":8.5},{"$f":"'Operation Monthly'!HL36","v":9},{"$f":"'Operation Monthly'!HM36","v":12},{"$f":"'Operation Monthly'!HN36","v":12},{"$f":"'Operation Monthly'!HO36","v":9},{"$f":"'Operation Monthly'!HP36","v":8},{"$f":"'Operation Monthly'!HQ36","v":7.0000000000000009},{"$f":"'Operation Monthly'!HR36","v":6.5},{"$f":"'Operation Monthly'!HS36","v":6.666666666666667},{"$f":"'Operation Monthly'!HT36","v":6.666666666666667},{"$f":"'Operation Monthly'!HU36","v":6.666666666666667},{"$f":"'Operation Monthly'!HV36","v":8},{"$f":"'Operation Monthly'!HW36","v":8.5},{"$f":"'Operation Monthly'!HX36","v":9},{"$f":"'Operation Monthly'!HY36","v":12},{"$f":"'Operation Monthly'!HZ36","v":12},{"$f":"'Operation Monthly'!IA36","v":9},{"$f":"'Operation Monthly'!IB36","v":8},{"$f":"'Operation Monthly'!IC36","v":7.0000000000000009},{"$f":"'Operation Monthly'!ID36","v":6.5},{"$f":"'Operation Monthly'!IE36","v":6.666666666666667},{"$f":"'Operation Monthly'!IF36","v":6.666666666666667},{"$f":"'Operation Monthly'!IG36","v":6.666666666666667},{"$f":"'Operation Monthly'!IH36","v":8},{"$f":"'Operation Monthly'!II36","v":8.5},{"$f":"'Operation Monthly'!IJ36","v":9},{"$f":"'Operation Monthly'!IK36","v":12},{"$f":"'Operation Monthly'!IL36","v":12},{"$f":"'Operation Monthly'!IM36","v":9},{"$f":"'Operation Monthly'!IN36","v":8},{"$f":"'Operation Monthly'!IO36","v":7.0000000000000009},{"$f":"'Operation Monthly'!IP36","v":6.5},{"$f":"'Operation Monthly'!IQ36","v":6.666666666666667},{"$f":"'Operation Monthly'!IR36","v":6.666666666666667},{"$f":"'Operation Monthly'!IS36","v":6.666666666666667},{"$f":"'Operation Monthly'!IT36","v":8},{"$f":"'Operation Monthly'!IU36","v":8.5},{"$f":"'Operation Monthly'!IV36","v":9},{"$f":"'Operation Monthly'!IW36","v":12},{"$f":"'Operation Monthly'!IX36","v":12},{"$f":"'Operation Monthly'!IY36","v":9},{"$f":"'Operation Monthly'!IZ36","v":8},{"$f":"'Operation Monthly'!JA36","v":7.0000000000000009},{"$f":"'Operation Monthly'!JB36","v":6.5},{"$f":"'Operation Monthly'!JC36","v":6.666666666666667},{"$f":"'Operation Monthly'!JD36","v":6.666666666666667},{"$f":"'Operation Monthly'!JE36","v":6.666666666666667},{"$f":"'Operation Monthly'!JF36","v":8},{"$f":"'Operation Monthly'!JG36","v":8.5},{"$f":"'Operation Monthly'!JH36","v":9},{"$f":"'Operation Monthly'!JI36","v":12},{"$f":"'Operation Monthly'!JJ36","v":12},{"$f":"'Operation Monthly'!JK36","v":9},{"$f":"'Operation Monthly'!JL36","v":8},{"$f":"'Operation Monthly'!JM36","v":7.0000000000000009},{"$f":"'Operation Monthly'!JN36","v":6.5},{"$f":"'Operation Monthly'!JO36","v":6.666666666666667},{"$f":"'Operation Monthly'!JP36","v":6.666666666666667},{"$f":"'Operation Monthly'!JQ36","v":6.666666666666667},{"$f":"'Operation Monthly'!JR36","v":8},{"$f":"'Operation Monthly'!JS36","v":8.5},{"$f":"'Operation Monthly'!JT36","v":9},{"$f":"'Operation Monthly'!JU36","v":12},{"$f":"'Operation Monthly'!JV36","v":12},{"$f":"'Operation Monthly'!JW36","v":9},{"$f":"'Operation Monthly'!JX36","v":8},{"$f":"'Operation Monthly'!JY36","v":7.0000000000000009},{"$f":"'Operation Monthly'!JZ36","v":6.5},{"$f":"'Operation Monthly'!KA36","v":6.666666666666667},{"$f":"'Operation Monthly'!KB36","v":6.666666666666667},{"$f":"'Operation Monthly'!KC36","v":6.666666666666667},{"$f":"'Operation Monthly'!KD36","v":8},{"$f":"'Operation Monthly'!KE36","v":8.5},{"$f":"'Operation Monthly'!KF36","v":9},{"$f":"'Operation Monthly'!KG36","v":12},{"$f":"'Operation Monthly'!KH36","v":12},{"$f":"'Operation Monthly'!KI36","v":9},{"$f":"'Operation Monthly'!KJ36","v":8},{"$f":"'Operation Monthly'!KK36","v":7.0000000000000009},{"$f":"'Operation Monthly'!KL36","v":6.5},{"$f":"'Operation Monthly'!KM36","v":6.666666666666667},{"$f":"'Operation Monthly'!KN36","v":6.666666666666667},{"$f":"'Operation Monthly'!KO36","v":6.666666666666667},{"$f":"'Operation Monthly'!KP36","v":8},{"$f":"'Operation Monthly'!KQ36","v":8.5},{"$f":"'Operation Monthly'!KR36","v":9},{"$f":"'Operation Monthly'!KS36","v":12},{"$f":"'Operation Monthly'!KT36","v":12},{"$f":"'Operation Monthly'!KU36","v":9},{"$f":"'Operation Monthly'!KV36","v":8},{"$f":"'Operation Monthly'!KW36","v":7.0000000000000009},{"$f":"'Operation Monthly'!KX36","v":6.5},{"$f":"'Operation Monthly'!KY36","v":6.666666666666667},{"$f":"'Operation Monthly'!KZ36","v":6.666666666666667},{"$f":"'Operation Monthly'!LA36","v":6.666666666666667},{"$f":"'Operation Monthly'!LB36","v":8},{"$f":"'Operation Monthly'!LC36","v":8.5},{"$f":"'Operation Monthly'!LD36","v":9},{"$f":"'Operation Monthly'!LE36","v":12},{"$f":"'Operation Monthly'!LF36","v":12},{"$f":"'Operation Monthly'!LG36","v":9},{"$f":"'Operation Monthly'!LH36","v":8},{"$f":"'Operation Monthly'!LI36","v":7.0000000000000009},{"$f":"'Operation Monthly'!LJ36","v":6.5},{"$f":"'Operation Monthly'!LK36","v":6.666666666666667},{"$f":"'Operation Monthly'!LL36","v":6.666666666666667},{"$f":"'Operation Monthly'!LM36","v":6.666666666666667},{"$f":"'Operation Monthly'!LN36","v":8},{"$f":"'Operation Monthly'!LO36","v":8.5},{"$f":"'Operation Monthly'!LP36","v":9},{"$f":"'Operation Monthly'!LQ36","v":12},{"$f":"'Operation Monthly'!LR36","v":12},{"$f":"'Operation Monthly'!LS36","v":9},{"$f":"'Operation Monthly'!LT36","v":8},{"$f":"'Operation Monthly'!LU36","v":7.0000000000000009},{"$f":"'Operation Monthly'!LV36","v":6.5},{"$f":"'Operation Monthly'!LW36","v":6.666666666666667},{"$f":"'Operation Monthly'!LX36","v":6.666666666666667},{"$f":"'Operation Monthly'!LY36","v":6.666666666666667},{"$f":"'Operation Monthly'!LZ36","v":8},{"$f":"'Operation Monthly'!MA36","v":8.5},{"$f":"'Operation Monthly'!MB36","v":9},{"$f":"'Operation Monthly'!MC36","v":12},{"$f":"'Operation Monthly'!MD36","v":12},{"$f":"'Operation Monthly'!ME36","v":9},{"$f":"'Operation Monthly'!MF36","v":8},{"$f":"'Operation Monthly'!MG36","v":7.0000000000000009},{"$f":"'Operation Monthly'!MH36","v":6.5},{"$f":"'Operation Monthly'!MI36","v":6.666666666666667},{"$f":"'Operation Monthly'!MJ36","v":6.666666666666667},{"$f":"'Operation Monthly'!MK36","v":6.666666666666667},{"$f":"'Operation Monthly'!ML36","v":8},{"$f":"'Operation Monthly'!MM36","v":8.5},{"$f":"'Operation Monthly'!MN36","v":9},{"$f":"'Operation Monthly'!MO36","v":12},{"$f":"'Operation Monthly'!MP36","v":12},{"$f":"'Operation Monthly'!MQ36","v":9},{"$f":"'Operation Monthly'!MR36","v":8},{"$f":"'Operation Monthly'!MS36","v":7.0000000000000009},{"$f":"'Operation Monthly'!MT36","v":6.5},{"$f":"'Operation Monthly'!MU36","v":6.666666666666667},{"$f":"'Operation Monthly'!MV36","v":6.666666666666667},{"$f":"'Operation Monthly'!MW36","v":6.666666666666667},{"$f":"'Operation Monthly'!MX36","v":8},{"$f":"'Operation Monthly'!MY36","v":8.5},{"$f":"'Operation Monthly'!MZ36","v":9},{"$f":"'Operation Monthly'!NA36","v":12},{"$f":"'Operation Monthly'!NB36","v":12},{"$f":"'Operation Monthly'!NC36","v":9},{"$f":"'Operation Monthly'!ND36","v":8},{"$f":"'Operation Monthly'!NE36","v":7.0000000000000009},{"$f":"'Operation Monthly'!NF36","v":6.5},{"$f":"'Operation Monthly'!NG36","v":6.666666666666667},{"$f":"'Operation Monthly'!NH36","v":6.666666666666667},{"$f":"'Operation Monthly'!NI36","v":6.666666666666667},{"$f":"'Operation Monthly'!NJ36","v":8},{"$f":"'Operation Monthly'!NK36","v":8.5},{"$f":"'Operation Monthly'!NL36","v":9},{"$f":"'Operation Monthly'!NM36","v":12},{"$f":"'Operation Monthly'!NN36","v":12},{"$f":"'Operation Monthly'!NO36","v":9},{"$f":"'Operation Monthly'!NP36","v":8},{"$f":"'Operation Monthly'!NQ36","v":7.0000000000000009},{"$f":"'Operation Monthly'!NR36","v":6.5},{"$f":"'Operation Monthly'!NS36","v":6.666666666666667},{"$f":"'Operation Monthly'!NT36","v":6.666666666666667},{"$f":"'Operation Monthly'!NU36","v":6.666666666666667},{"$f":"'Operation Monthly'!NV36","v":8},{"$f":"'Operation Monthly'!NW36","v":8.5},{"$f":"'Operation Monthly'!NX36","v":9},{"$f":"'Operation Monthly'!NY36","v":12},{"$f":"'Operation Monthly'!NZ36","v":12},{"$f":"'Operation Monthly'!OA36","v":9},{"$f":"'Operation Monthly'!OB36","v":8},{"$f":"'Operation Monthly'!OC36","v":7.0000000000000009},{"$f":"'Operation Monthly'!OD36","v":6.5},{"$f":"'Operation Monthly'!OE36","v":6.666666666666667},{"$f":"'Operation Monthly'!OF36","v":6.666666666666667},{"$f":"'Operation Monthly'!OG36","v":6.666666666666667},{"$f":"'Operation Monthly'!OH36","v":8},{"$f":"'Operation Monthly'!OI36","v":8.5},{"$f":"'Operation Monthly'!OJ36","v":9},{"$f":"'Operation Monthly'!OK36","v":12},{"$f":"'Operation Monthly'!OL36","v":12},{"$f":"'Operation Monthly'!OM36","v":9},{"$f":"'Operation Monthly'!ON36","v":8},{"$f":"'Operation Monthly'!OO36","v":7.0000000000000009},{"$f":"'Operation Monthly'!OP36","v":6.5},{"$f":"'Operation Monthly'!OQ36","v":6.666666666666667},{"$f":"'Operation Monthly'!OR36","v":6.666666666666667},{"$f":"'Operation Monthly'!OS36","v":6.666666666666667},{"$f":"'Operation Monthly'!OT36","v":8},{"$f":"'Operation Monthly'!OU36","v":8.5},{"$f":"'Operation Monthly'!OV36","v":9},{"$f":"'Operation Monthly'!OW36","v":12},{"$f":"'Operation Monthly'!OX36","v":12},{"$f":"'Operation Monthly'!OY36","v":9},{"$f":"'Operation Monthly'!OZ36","v":8},{"$f":"'Operation Monthly'!PA36","v":7.0000000000000009},{"$f":"'Operation Monthly'!PB36","v":6.5},{"$f":"'Operation Monthly'!PC36","v":6.666666666666667},{"$f":"'Operation Monthly'!PD36","v":6.666666666666667},{"$f":"'Operation Monthly'!PE36","v":6.666666666666667},{"$f":"'Operation Monthly'!PF36","v":8},{"$f":"'Operation Monthly'!PG36","v":8.5},{"$f":"'Operation Monthly'!PH36","v":9},{"$f":"'Operation Monthly'!PI36","v":12},{"$f":"'Operation Monthly'!PJ36","v":12},{"$f":"'Operation Monthly'!PK36","v":9},{"$f":"'Operation Monthly'!PL36","v":8},{"$f":"'Operation Monthly'!PM36","v":7.0000000000000009},{"$f":"'Operation Monthly'!PN36","v":6.5},{"$f":"'Operation Monthly'!PO36","v":6.666666666666667},{"$f":"'Operation Monthly'!PP36","v":6.666666666666667},{"$f":"'Operation Monthly'!PQ36","v":6.666666666666667},{"$f":"'Operation Monthly'!PR36","v":8},{"$f":"'Operation Monthly'!PS36","v":8.5},{"$f":"'Operation Monthly'!PT36","v":9},{"$f":"'Operation Monthly'!PU36","v":12},{"$f":"'Operation Monthly'!PV36","v":12},{"$f":"'Operation Monthly'!PW36","v":9},{"$f":"'Operation Monthly'!PX36","v":8},{"$f":"'Operation Monthly'!PY36","v":7.0000000000000009},{"$f":"'Operation Monthly'!PZ36","v":6.5},{"$f":"'Operation Monthly'!QA36","v":0},{"$f":"'Operation Monthly'!QB36","v":0},{"$f":"'Operation Monthly'!QC36","v":0},{"$f":"'Operation Monthly'!QD36","v":0},{"$f":"'Operation Monthly'!QE36","v":0},{"$f":"'Operation Monthly'!QF36","v":0},{"$f":"'Operation Monthly'!QG36","v":0},{"$f":"'Operation Monthly'!QH36","v":0},{"$f":"'Operation Monthly'!QI36","v":0},{"$f":"'Operation Monthly'!QJ36","v":0},{"$f":"'Operation Monthly'!QK36","v":0},{"$f":"'Operation Monthly'!QL36","v":0},{"$f":"'Operation Monthly'!QM36","v":0},{"$f":"'Operation Monthly'!QN36","v":0},{"$f":"'Operation Monthly'!QO36","v":0},{"$f":"'Operation Monthly'!QP36","v":0},{"$f":"'Operation Monthly'!QQ36","v":0},{"$f":"'Operation Monthly'!QR36","v":0},{"$f":"'Operation Monthly'!QS36","v":0},{"$f":"'Operation Monthly'!QT36","v":0},{"$f":"'Operation Monthly'!QU36","v":0},{"$f":"'Operation Monthly'!QV36","v":0},{"$f":"'Operation Monthly'!QW36","v":0},{"$f":"'Operation Monthly'!QX36","v":0},{"$f":"'Operation Monthly'!QY36","v":0},{"$f":"'Operation Monthly'!QZ36","v":0},{"$f":"'Operation Monthly'!RA36","v":0},{"$f":"'Operation Monthly'!RB36","v":0},{"$f":"'Operation Monthly'!RC36","v":0},{"$f":"'Operation Monthly'!RD36","v":0},{"$f":"'Operation Monthly'!RE36","v":0},{"$f":"'Operation Monthly'!RF36","v":0},{"$f":"'Operation Monthly'!RG36","v":0},{"$f":"'Operation Monthly'!RH36","v":0},{"$f":"'Operation Monthly'!RI36","v":0},{"$f":"'Operation Monthly'!RJ36","v":0},{"$f":"'Operation Monthly'!RK36","v":0},{"$f":"'Operation Monthly'!RL36","v":0},{"$f":"'Operation Monthly'!RM36","v":0},{"$f":"'Operation Monthly'!RN36","v":0},{"$f":"'Operation Monthly'!RO36","v":0},{"$f":"'Operation Monthly'!RP36","v":0},{"$f":"'Operation Monthly'!RQ36","v":0},{"$f":"'Operation Monthly'!RR36","v":0},{"$f":"'Operation Monthly'!RS36","v":0},{"$f":"'Operation Monthly'!RT36","v":0},{"$f":"'Operation Monthly'!RU36","v":0},{"$f":"'Operation Monthly'!RV36","v":0},{"$f":"'Operation Monthly'!RW36","v":0},{"$f":"'Operation Monthly'!RX36","v":0},{"$f":"'Operation Monthly'!RY36","v":0},{"$f":"'Operation Monthly'!RZ36","v":0},{"$f":"'Operation Monthly'!SA36","v":0},{"$f":"'Operation Monthly'!SB36","v":0},{"$f":"'Operation Monthly'!SC36","v":0},{"$f":"'Operation Monthly'!SD36","v":0},{"$f":"'Operation Monthly'!SE36","v":0},{"$f":"'Operation Monthly'!SF36","v":0},{"$f":"'Operation Monthly'!SG36","v":0},{"$f":"'Operation Monthly'!SH36","v":0},{"$f":"'Operation Monthly'!SI36","v":0},{"$f":"'Operation Monthly'!SJ36","v":0},{"$f":"'Operation Monthly'!SK36","v":0},{"$f":"'Operation Monthly'!SL36","v":0},{"$f":"'Operation Monthly'!SM36","v":0},{"$f":"'Operation Monthly'!SN36","v":0},{"$f":"'Operation Monthly'!SO36","v":0},{"$f":"'Operation Monthly'!SP36","v":0},{"$f":"'Operation Monthly'!SQ36","v":0},{"$f":"'Operation Monthly'!SR36","v":0},{"$f":"'Operation Monthly'!SS36","v":0},{"$f":"'Operation Monthly'!ST36","v":0},{"$f":"'Operation Monthly'!SU36","v":0},{"$f":"'Operation Monthly'!SV36","v":0},{"$f":"'Operation Monthly'!SW36","v":0},{"$f":"'Operation Monthly'!SX36","v":0},{"$f":"'Operation Monthly'!SY36","v":0},{"$f":"'Operation Monthly'!SZ36","v":0},{"$f":"'Operation Monthly'!TA36","v":0},{"$f":"'Operation Monthly'!TB36","v":0},{"$f":"'Operation Monthly'!TC36","v":0},{"$f":"'Operation Monthly'!TD36","v":0},{"$f":"'Operation Monthly'!TE36","v":0},{"$f":"'Operation Monthly'!TF36","v":0},{"$f":"'Operation Monthly'!TG36","v":0},{"$f":"'Operation Monthly'!TH36","v":0},{"$f":"'Operation Monthly'!TI36","v":0},{"$f":"'Operation Monthly'!TJ36","v":0},{"$f":"'Operation Monthly'!TK36","v":0},{"$f":"'Operation Monthly'!TL36","v":0},{"$f":"'Operation Monthly'!TM36","v":0},{"$f":"'Operation Monthly'!TN36","v":0},{"$f":"'Operation Monthly'!TO36","v":0},{"$f":"'Operation Monthly'!TP36","v":0},{"$f":"'Operation Monthly'!TQ36","v":0},{"$f":"'Operation Monthly'!TR36","v":0},{"$f":"'Operation Monthly'!TS36","v":0},{"$f":"'Operation Monthly'!TT36","v":0},{"$f":"'Operation Monthly'!TU36","v":0},{"$f":"'Operation Monthly'!TV36","v":0},{"$f":"'Operation Monthly'!TW36","v":0},{"$f":"'Operation Monthly'!TX36","v":0},{"$f":"'Operation Monthly'!TY36","v":0},{"$f":"'Operation Monthly'!TZ36","v":0},{"$f":"'Operation Monthly'!UA36","v":0},{"$f":"'Operation Monthly'!UB36","v":0},{"$f":"'Operation Monthly'!UC36","v":0},{"$f":"'Operation Monthly'!UD36","v":0},{"$f":"'Operation Monthly'!UE36","v":0},{"$f":"'Operation Monthly'!UF36","v":0},{"$f":"'Operation Monthly'!UG36","v":0},{"$f":"'Operation Monthly'!UH36","v":0},{"$f":"'Operation Monthly'!UI36","v":0},{"$f":"'Operation Monthly'!UJ36","v":0},{"$f":"'Operation Monthly'!UK36","v":0},{"$f":"'Operation Monthly'!UL36","v":0},{"$f":"'Operation Monthly'!UM36","v":0},{"$f":"'Operation Monthly'!UN36","v":0},{"$f":"'Operation Monthly'!UO36","v":0},{"$f":"'Operation Monthly'!UP36","v":0},{"$f":"'Operation Monthly'!UQ36","v":0},{"$f":"'Operation Monthly'!UR36","v":0},{"$f":"'Operation Monthly'!US36","v":0},{"$f":"'Operation Monthly'!UT36","v":0},{"$f":"'Operation Monthly'!UU36","v":0},{"$f":"'Operation Monthly'!UV36","v":0},{"$f":"'Operation Monthly'!UW36","v":0},{"$f":"'Operation Monthly'!UX36","v":0},{"$f":"'Operation Monthly'!UY36","v":0},{"$f":"'Operation Monthly'!UZ36","v":0},{"$f":"'Operation Monthly'!VA36","v":0},{"$f":"'Operation Monthly'!VB36","v":0},{"$f":"'Operation Monthly'!VC36","v":0},{"$f":"'Operation Monthly'!VD36","v":0},{"$f":"'Operation Monthly'!VE36","v":0},{"$f":"'Operation Monthly'!VF36","v":0},{"$f":"'Operation Monthly'!VG36","v":0},{"$f":"'Operation Monthly'!VH36","v":0},{"$f":"'Operation Monthly'!VI36","v":0},{"$f":"'Operation Monthly'!VJ36","v":0},{"$f":"'Operation Monthly'!VK36","v":0},{"$f":"'Operation Monthly'!VL36","v":0},{"$f":"'Operation Monthly'!VM36","v":0},{"$f":"'Operation Monthly'!VN36","v":0},{"$f":"'Operation Monthly'!VO36","v":0},{"$f":"'Operation Monthly'!VP36","v":0},{"$f":"'Operation Monthly'!VQ36","v":0},{"$f":"'Operation Monthly'!VR36","v":0},{"$f":"'Operation Monthly'!VS36","v":0},{"$f":"'Operation Monthly'!VT36","v":0},{"$f":"'Operation Monthly'!VU36","v":0},{"$f":"'Operation Monthly'!VV36","v":0},{"$f":"'Operation Monthly'!VW36","v":0},{"$f":"'Operation Monthly'!VX36","v":0},{"$f":"'Operation Monthly'!VY36","v":0},{"$f":"'Operation Monthly'!VZ36","v":0},{"$f":"'Operation Monthly'!WA36","v":0},{"$f":"'Operation Monthly'!WB36","v":0},{"$f":"'Operation Monthly'!WC36","v":0},{"$f":"'Operation Monthly'!WD36","v":0},{"$f":"'Operation Monthly'!WE36","v":0},{"$f":"'Operation Monthly'!WF36","v":0},{"$f":"'Operation Monthly'!WG36","v":0},{"$f":"'Operation Monthly'!WH36","v":0},{"$f":"'Operation Monthly'!WI36","v":0},{"$f":"'Operation Monthly'!WJ36","v":0},{"$f":"'Operation Monthly'!WK36","v":0},{"$f":"'Operation Monthly'!WL36","v":0},{"$f":"'Operation Monthly'!WM36","v":0},{"$f":"'Operation Monthly'!WN36","v":0},{"$f":"'Operation Monthly'!WO36","v":0},{"$f":"'Operation Monthly'!WP36","v":0},{"$f":"'Operation Monthly'!WQ36","v":0},{"$f":"'Operation Monthly'!WR36","v":0},{"$f":"'Operation Monthly'!WS36","v":0},{"$f":"'Operation Monthly'!WT36","v":0},{"$f":"'Operation Monthly'!WU36","v":0},{"$f":"'Operation Monthly'!WV36","v":0},{"$f":"'Operation Monthly'!WW36","v":0},{"$f":"'Operation Monthly'!WX36","v":0},{"$f":"'Operation Monthly'!WY36","v":0},{"$f":"'Operation Monthly'!WZ36","v":0},{"$f":"'Operation Monthly'!XA36","v":0},{"$f":"'Operation Monthly'!XB36","v":0},{"$f":"'Operation Monthly'!XC36","v":0},{"$f":"'Operation Monthly'!XD36","v":0},{"$f":"'Operation Monthly'!XE36","v":0},{"$f":"'Operation Monthly'!XF36","v":0},{"$f":"'Operation Monthly'!XG36","v":0},{"$f":"'Operation Monthly'!XH36","v":0},{"$f":"'Operation Monthly'!XI36","v":0},{"$f":"'Operation Monthly'!XJ36","v":0},{"$f":"'Operation Monthly'!XK36","v":0},{"$f":"'Operation Monthly'!XL36","v":0},{"$f":"'Operation Monthly'!XM36","v":0},{"$f":"'Operation Monthly'!XN36","v":0},{"$f":"'Operation Monthly'!XO36","v":0},{"$f":"'Operation Monthly'!XP36","v":0},{"$f":"'Operation Monthly'!XQ36","v":0},{"$f":"'Operation Monthly'!XR36","v":0},{"$f":"'Operation Monthly'!XS36","v":0},{"$f":"'Operation Monthly'!XT36","v":0},{"$f":"'Operation Monthly'!XU36","v":0},{"$f":"'Operation Monthly'!XV36","v":0},{"$f":"'Operation Monthly'!XW36","v":0},{"$f":"'Operation Monthly'!XX36","v":0},{"$f":"'Operation Monthly'!XY36","v":0},{"$f":"'Operation Monthly'!XZ36","v":0},{"$f":"'Operation Monthly'!YA36","v":0},{"$f":"'Operation Monthly'!YB36","v":0},{"$f":"'Operation Monthly'!YC36","v":0},{"$f":"'Operation Monthly'!YD36","v":0},{"$f":"'Operation Monthly'!YE36","v":0},{"$f":"'Operation Monthly'!YF36","v":0},{"$f":"'Operation Monthly'!YG36","v":0},{"$f":"'Operation Monthly'!YH36","v":0},{"$f":"'Operation Monthly'!YI36","v":0},{"$f":"'Operation Monthly'!YJ36","v":0},{"$f":"'Operation Monthly'!YK36","v":0},{"$f":"'Operation Monthly'!YL36","v":0},{"$f":"'Operation Monthly'!YM36","v":0},{"$f":"'Operation Monthly'!YN36","v":0},{"$f":"'Operation Monthly'!YO36","v":0},{"$f":"'Operation Monthly'!YP36","v":0},{"$f":"'Operation Monthly'!YQ36","v":0},{"$f":"'Operation Monthly'!YR36","v":0},{"$f":"'Operation Monthly'!YS36","v":0},{"$f":"'Operation Monthly'!YT36","v":0},{"$f":"'Operation Monthly'!YU36","v":0},{"$f":"'Operation Monthly'!YV36","v":0},{"$f":"'Operation Monthly'!YW36","v":0},{"$f":"'Operation Monthly'!YX36","v":0},{"$f":"'Operation Monthly'!YY36","v":0},{"$f":"'Operation Monthly'!YZ36","v":0},{"$f":"'Operation Monthly'!ZA36","v":0},{"$f":"'Operation Monthly'!ZB36","v":0},{"$f":"'Operation Monthly'!ZC36","v":0},{"$f":"'Operation Monthly'!ZD36","v":0},{"$f":"'Operation Monthly'!ZE36","v":0},{"$f":"'Operation Monthly'!ZF36","v":0},{"$f":"'Operation Monthly'!ZG36","v":0},{"$f":"'Operation Monthly'!ZH36","v":0},{"$f":"'Operation Monthly'!ZI36","v":0},{"$f":"'Operation Monthly'!ZJ36","v":0},{"$f":"'Operation Monthly'!ZK36","v":0},{"$f":"'Operation Monthly'!ZL36","v":0},{"$f":"'Operation Monthly'!ZM36","v":0},{"$f":"'Operation Monthly'!ZN36","v":0},{"$f":"'Operation Monthly'!ZO36","v":0},{"$f":"'Operation Monthly'!ZP36","v":0},{"$f":"'Operation Monthly'!ZQ36","v":0},{"$f":"'Operation Monthly'!ZR36","v":0},{"$f":"'Operation Monthly'!ZS36","v":0},{"$f":"'Operation Monthly'!ZT36","v":0},{"$f":"'Operation Monthly'!ZU36","v":0},{"$f":"'Operation Monthly'!ZV36","v":0},{"$f":"'Operation Monthly'!ZW36","v":0},{"$f":"'Operation Monthly'!ZX36","v":0},{"$f":"'Operation Monthly'!ZY36","v":0},{"$f":"'Operation Monthly'!ZZ36","v":0},{"$f":"'Operation Monthly'!AAA36","v":0},{"$f":"'Operation Monthly'!AAB36","v":0},{"$f":"'Operation Monthly'!AAC36","v":0},{"$f":"'Operation Monthly'!AAD36","v":0},{"$f":"'Operation Monthly'!AAE36","v":0},{"$f":"'Operation Monthly'!AAF36","v":0},{"$f":"'Operation Monthly'!AAG36","v":0},{"$f":"'Operation Monthly'!AAH36","v":0},{"$f":"'Operation Monthly'!AAI36","v":0},{"$f":"'Operation Monthly'!AAJ36","v":0},{"$f":"'Operation Monthly'!AAK36","v":0},{"$f":"'Operation Monthly'!AAL36","v":0},{"$f":"'Operation Monthly'!AAM36","v":0},{"$f":"'Operation Monthly'!AAN36","v":0},{"$f":"'Operation Monthly'!AAO36","v":0},{"$f":"'Operation Monthly'!AAP36","v":0},{"$f":"'Operation Monthly'!AAQ36","v":0},{"$f":"'Operation Monthly'!AAR36","v":0},{"$f":"'Operation Monthly'!AAS36","v":0},{"$f":"'Operation Monthly'!AAT36","v":0},{"$f":"'Operation Monthly'!AAU36","v":0},{"$f":"'Operation Monthly'!AAV36","v":0},{"$f":"'Operation Monthly'!AAW36","v":0},{"$f":"'Operation Monthly'!AAX36","v":0},{"$f":"'Operation Monthly'!AAY36","v":0},{"$f":"'Operation Monthly'!AAZ36","v":0},{"$f":"'Operation Monthly'!ABA36","v":0},{"$f":"'Operation Monthly'!ABB36","v":0},{"$f":"'Operation Monthly'!ABC36","v":0},{"$f":"'Operation Monthly'!ABD36","v":0},{"$f":"'Operation Monthly'!ABE36","v":0},{"$f":"'Operation Monthly'!ABF36","v":0},{"$f":"'Operation Monthly'!ABG36","v":0},{"$f":"'Operation Monthly'!ABH36","v":0},{"$f":"'Operation Monthly'!ABI36","v":0},{"$f":"'Operation Monthly'!ABJ36","v":0},{"$f":"'Operation Monthly'!ABK36","v":0},{"$f":"'Operation Monthly'!ABL36","v":0},{"$f":"'Operation Monthly'!ABM36","v":0},{"$f":"'Operation Monthly'!ABN36","v":0},{"$f":"'Operation Monthly'!ABO36","v":0},{"$f":"'Operation Monthly'!ABP36","v":0},{"$f":"'Operation Monthly'!ABQ36","v":0},{"$f":"'Operation Monthly'!ABR36","v":0},{"$f":"'Operation Monthly'!ABS36","v":0},{"$f":"'Operation Monthly'!ABT36","v":0},{"$f":"'Operation Monthly'!ABU36","v":0},{"$f":"'Operation Monthly'!ABV36","v":0},{"$f":"'Operation Monthly'!ABW36","v":0},{"$f":"'Operation Monthly'!ABX36","v":0},{"$f":"'Operation Monthly'!ABY36","v":0},{"$f":"'Operation Monthly'!ABZ36","v":0},{"$f":"'Operation Monthly'!ACA36","v":0},{"$f":"'Operation Monthly'!ACB36","v":0},{"$f":"'Operation Monthly'!ACC36","v":0},{"$f":"'Operation Monthly'!ACD36","v":0},{"$f":"'Operation Monthly'!ACE36","v":0},{"$f":"'Operation Monthly'!ACF36","v":0},{"$f":"'Operation Monthly'!ACG36","v":0},{"$f":"'Operation Monthly'!ACH36","v":0},{"$f":"'Operation Monthly'!ACI36","v":0},{"$f":"'Operation Monthly'!ACJ36","v":0},{"$f":"'Operation Monthly'!ACK36","v":0},{"$f":"'Operation Monthly'!ACL36","v":0},{"$f":"'Operation Monthly'!ACM36","v":0},{"$f":"'Operation Monthly'!ACN36","v":0},{"$f":"'Operation Monthly'!ACO36","v":0},{"$f":"'Operation Monthly'!ACP36","v":0},{"$f":"'Operation Monthly'!ACQ36","v":0},{"$f":"'Operation Monthly'!ACR36","v":0},{"$f":"'Operation Monthly'!ACS36","v":0},{"$f":"'Operation Monthly'!ACT36","v":0},{"$f":"'Operation Monthly'!ACU36","v":0},{"$f":"'Operation Monthly'!ACV36","v":0},{"$f":"'Operation Monthly'!ACW36","v":0},{"$f":"'Operation Monthly'!ACX36","v":0},{"$f":"'Operation Monthly'!ACY36","v":0},{"$f":"'Operation Monthly'!ACZ36","v":0},{"$f":"'Operation Monthly'!ADA36","v":0},{"$f":"'Operation Monthly'!ADB36","v":0},{"$f":"'Operation Monthly'!ADC36","v":0},{"$f":"'Operation Monthly'!ADD36","v":0},{"$f":"'Operation Monthly'!ADE36","v":0},{"$f":"'Operation Monthly'!ADF36","v":0},{"$f":"'Operation Monthly'!ADG36","v":0},{"$f":"'Operation Monthly'!ADH36","v":0},{"$f":"'Operation Monthly'!ADI36","v":0},{"$f":"'Operation Monthly'!ADJ36","v":0},{"$f":"'Operation Monthly'!ADK36","v":0},{"$f":"'Operation Monthly'!ADL36","v":0},{"$f":"'Operation Monthly'!ADM36","v":0},{"$f":"'Operation Monthly'!ADN36","v":0},{"$f":"'Operation Monthly'!ADO36","v":0},{"$f":"'Operation Monthly'!ADP36","v":0},{"$f":"'Operation Monthly'!ADQ36","v":0},{"$f":"'Operation Monthly'!ADR36","v":0},{"$f":"'Operation Monthly'!ADS36","v":0},{"$f":"'Operation Monthly'!ADT36","v":0},{"$f":"'Operation Monthly'!ADU36","v":0},{"$f":"'Operation Monthly'!ADV36","v":0},{"$f":"'Operation Monthly'!ADW36","v":0},{"$f":"'Operation Monthly'!ADX36","v":0},{"$f":"'Operation Monthly'!ADY36","v":0},{"$f":"'Operation Monthly'!ADZ36","v":0},{"$f":"'Operation Monthly'!AEA36","v":0},{"$f":"'Operation Monthly'!AEB36","v":0},{"$f":"'Operation Monthly'!AEC36","v":0},{"$f":"'Operation Monthly'!AED36","v":0},{"$f":"'Operation Monthly'!AEE36","v":0}]
[null,null,null,"Capital Expenditures",null,null,"Euro",null,null,{"$f":"SUM(L13:XFD13)","v":1800},null,{"$f":"'Operation Monthly'!L44","v":450},{"$f":"'Operation Monthly'!M44","v":180},{"$f":"'Operation Monthly'!N44","v":0},{"$f":"'Operation Monthly'!O44","v":270},{"$f":"'Operation Monthly'!P44","v":360},{"$f":"'Operation Monthly'!Q44","v":540},{"$f":"'Operation Monthly'!R44","v":0},{"$f":"'Operation Monthly'!S44","v":0},{"$f":"'Operation Monthly'!T44","v":0},{"$f":"'Operation Monthly'!U44","v":0},{"$f":"'Operation Monthly'!V44","v":0},{"$f":"'Operation Monthly'!W44","v":0},{"$f":"'Operation Monthly'!X44","v":0},{"$f":"'Operation Monthly'!Y44","v":0},{"$f":"'Operation Monthly'!Z44","v":0},{"$f":"'Operation Monthly'!AA44","v":0},{"$f":"'Operation Monthly'!AB44","v":0},{"$f":"'Operation Monthly'!AC44","v":0},{"$f":"'Operation Monthly'!AD44","v":0},{"$f":"'Operation Monthly'!AE44","v":0},{"$f":"'Operation Monthly'!AF44","v":0},{"$f":"'Operation Monthly'!AG44","v":0},{"$f":"'Operation Monthly'!AH44","v":0},{"$f":"'Operation Monthly'!AI44","v":0},{"$f":"'Operation Monthly'!AJ44","v":0},{"$f":"'Operation Monthly'!AK44","v":0},{"$f":"'Operation Monthly'!AL44","v":0},{"$f":"'Operation Monthly'!AM44","v":0},{"$f":"'Operation Monthly'!AN44","v":0},{"$f":"'Operation Monthly'!AO44","v":0},{"$f":"'Operation Monthly'!AP44","v":0},{"$f":"'Operation Monthly'!AQ44","v":0},{"$f":"'Operation Monthly'!AR44","v":0},{"$f":"'Operation Monthly'!AS44","v":0},{"$f":"'Operation Monthly'!AT44","v":0},{"$f":"'Operation Monthly'!AU44","v":0},{"$f":"'Operation Monthly'!AV44","v":0},{"$f":"'Operation Monthly'!AW44","v":0},{"$f":"'Operation Monthly'!AX44","v":0},{"$f":"'Operation Monthly'!AY44","v":0},{"$f":"'Operation Monthly'!AZ44","v":0},{"$f":"'Operation Monthly'!BA44","v":0},{"$f":"'Operation Monthly'!BB44","v":0},{"$f":"'Operation Monthly'!BC44","v":0},{"$f":"'Operation Monthly'!BD44","v":0},{"$f":"'Operation Monthly'!BE44","v":0},{"$f":"'Operation Monthly'!BF44","v":0},{"$f":"'Operation Monthly'!BG44","v":0},{"$f":"'Operation Monthly'!BH44","v":0},{"$f":"'Operation Monthly'!BI44","v":0},{"$f":"'Operation Monthly'!BJ44","v":0},{"$f":"'Operation Monthly'!BK44","v":0},{"$f":"'Operation Monthly'!BL44","v":0},{"$f":"'Operation Monthly'!BM44","v":0},{"$f":"'Operation Monthly'!BN44","v":0},{"$f":"'Operation Monthly'!BO44","v":0},{"$f":"'Operation Monthly'!BP44","v":0},{"$f":"'Operation Monthly'!BQ44","v":0},{"$f":"'Operation Monthly'!BR44","v":0},{"$f":"'Operation Monthly'!BS44","v":0},{"$f":"'Operation Monthly'!BT44","v":0},{"$f":"'Operation Monthly'!BU44","v":0},{"$f":"'Operation Monthly'!BV44","v":0},{"$f":"'Operation Monthly'!BW44","v":0},{"$f":"'Operation Monthly'!BX44","v":0},{"$f":"'Operation Monthly'!BY44","v":0},{"$f":"'Operation Monthly'!BZ44","v":0},{"$f":"'Operation Monthly'!CA44","v":0},{"$f":"'Operation Monthly'!CB44","v":0},{"$f":"'Operation Monthly'!CC44","v":0},{"$f":"'Operation Monthly'!CD44","v":0},{"$f":"'Operation Monthly'!CE44","v":0},{"$f":"'Operation Monthly'!CF44","v":0},{"$f":"'Operation Monthly'!CG44","v":0},{"$f":"'Operation Monthly'!CH44","v":0},{"$f":"'Operation Monthly'!CI44","v":0},{"$f":"'Operation Monthly'!CJ44","v":0},{"$f":"'Operation Monthly'!CK44","v":0},{"$f":"'Operation Monthly'!CL44","v":0},{"$f":"'Operation Monthly'!CM44","v":0},{"$f":"'Operation Monthly'!CN44","v":0},{"$f":"'Operation Monthly'!CO44","v":0},{"$f":"'Operation Monthly'!CP44","v":0},{"$f":"'Operation Monthly'!CQ44","v":0},{"$f":"'Operation Monthly'!CR44","v":0},{"$f":"'Operation Monthly'!CS44","v":0},{"$f":"'Operation Monthly'!CT44","v":0},{"$f":"'Operation Monthly'!CU44","v":0},{"$f":"'Operation Monthly'!CV44","v":0},{"$f":"'Operation Monthly'!CW44","v":0},{"$f":"'Operation Monthly'!CX44","v":0},{"$f":"'Operation Monthly'!CY44","v":0},{"$f":"'Operation Monthly'!CZ44","v":0},{"$f":"'Operation Monthly'!DA44","v":0},{"$f":"'Operation Monthly'!DB44","v":0},{"$f":"'Operation Monthly'!DC44","v":0},{"$f":"'Operation Monthly'!DD44","v":0},{"$f":"'Operation Monthly'!DE44","v":0},{"$f":"'Operation Monthly'!DF44","v":0},{"$f":"'Operation Monthly'!DG44","v":0},{"$f":"'Operation Monthly'!DH44","v":0},{"$f":"'Operation Monthly'!DI44","v":0},{"$f":"'Operation Monthly'!DJ44","v":0},{"$f":"'Operation Monthly'!DK44","v":0},{"$f":"'Operation Monthly'!DL44","v":0},{"$f":"'Operation Monthly'!DM44","v":0},{"$f":"'Operation Monthly'!DN44","v":0},{"$f":"'Operation Monthly'!DO44","v":0},{"$f":"'Operation Monthly'!DP44","v":0},{"$f":"'Operation Monthly'!DQ44","v":0},{"$f":"'Operation Monthly'!DR44","v":0},{"$f":"'Operation Monthly'!DS44","v":0},{"$f":"'Operation Monthly'!DT44","v":0},{"$f":"'Operation Monthly'!DU44","v":0},{"$f":"'Operation Monthly'!DV44","v":0},{"$f":"'Operation Monthly'!DW44","v":0},{"$f":"'Operation Monthly'!DX44","v":0},{"$f":"'Operation Monthly'!DY44","v":0},{"$f":"'Operation Monthly'!DZ44","v":0},{"$f":"'Operation Monthly'!EA44","v":0},{"$f":"'Operation Monthly'!EB44","v":0},{"$f":"'Operation Monthly'!EC44","v":0},{"$f":"'Operation Monthly'!ED44","v":0},{"$f":"'Operation Monthly'!EE44","v":0},{"$f":"'Operation Monthly'!EF44","v":0},{"$f":"'Operation Monthly'!EG44","v":0},{"$f":"'Operation Monthly'!EH44","v":0},{"$f":"'Operation Monthly'!EI44","v":0},{"$f":"'Operation Monthly'!EJ44","v":0},{"$f":"'Operation Monthly'!EK44","v":0},{"$f":"'Operation Monthly'!EL44","v":0},{"$f":"'Operation Monthly'!EM44","v":0},{"$f":"'Operation Monthly'!EN44","v":0},{"$f":"'Operation Monthly'!EO44","v":0},{"$f":"'Operation Monthly'!EP44","v":0},{"$f":"'Operation Monthly'!EQ44","v":0},{"$f":"'Operation Monthly'!ER44","v":0},{"$f":"'Operation Monthly'!ES44","v":0},{"$f":"'Operation Monthly'!ET44","v":0},{"$f":"'Operation Monthly'!EU44","v":0},{"$f":"'Operation Monthly'!EV44","v":0},{"$f":"'Operation Monthly'!EW44","v":0},{"$f":"'Operation Monthly'!EX44","v":0},{"$f":"'Operation Monthly'!EY44","v":0},{"$f":"'Operation Monthly'!EZ44","v":0},{"$f":"'Operation Monthly'!FA44","v":0},{"$f":"'Operation Monthly'!FB44","v":0},{"$f":"'Operation Monthly'!FC44","v":0},{"$f":"'Operation Monthly'!FD44","v":0},{"$f":"'Operation Monthly'!FE44","v":0},{"$f":"'Operation Monthly'!FF44","v":0},{"$f":"'Operation Monthly'!FG44","v":0},{"$f":"'Operation Monthly'!FH44","v":0},{"$f":"'Operation Monthly'!FI44","v":0},{"$f":"'Operation Monthly'!FJ44","v":0},{"$f":"'Operation Monthly'!FK44","v":0},{"$f":"'Operation Monthly'!FL44","v":0},{"$f":"'Operation Monthly'!FM44","v":0},{"$f":"'Operation Monthly'!FN44","v":0},{"$f":"'Operation Monthly'!FO44","v":0},{"$f":"'Operation Monthly'!FP44","v":0},{"$f":"'Operation Monthly'!FQ44","v":0},{"$f":"'Operation Monthly'!FR44","v":0},{"$f":"'Operation Monthly'!FS44","v":0},{"$f":"'Operation Monthly'!FT44","v":0},{"$f":"'Operation Monthly'!FU44","v":0},{"$f":"'Operation Monthly'!FV44","v":0},{"$f":"'Operation Monthly'!FW44","v":0},{"$f":"'Operation Monthly'!FX44","v":0},{"$f":"'Operation Monthly'!FY44","v":0},{"$f":"'Operation Monthly'!FZ44","v":0},{"$f":"'Operation Monthly'!GA44","v":0},{"$f":"'Operation Monthly'!GB44","v":0},{"$f":"'Operation Monthly'!GC44","v":0},{"$f":"'Operation Monthly'!GD44","v":0},{"$f":"'Operation Monthly'!GE44","v":0},{"$f":"'Operation Monthly'!GF44","v":0},{"$f":"'Operation Monthly'!GG44","v":0},{"$f":"'Operation Monthly'!GH44","v":0},{"$f":"'Operation Monthly'!GI44","v":0},{"$f":"'Operation Monthly'!GJ44","v":0},{"$f":"'Operation Monthly'!GK44","v":0},{"$f":"'Operation Monthly'!GL44","v":0},{"$f":"'Operation Monthly'!GM44","v":0},{"$f":"'Operation Monthly'!GN44","v":0},{"$f":"'Operation Monthly'!GO44","v":0},{"$f":"'Operation Monthly'!GP44","v":0},{"$f":"'Operation Monthly'!GQ44","v":0},{"$f":"'Operation Monthly'!GR44","v":0},{"$f":"'Operation Monthly'!GS44","v":0},{"$f":"'Operation Monthly'!GT44","v":0},{"$f":"'Operation Monthly'!GU44","v":0},{"$f":"'Operation Monthly'!GV44","v":0},{"$f":"'Operation Monthly'!GW44","v":0},{"$f":"'Operation Monthly'!GX44","v":0},{"$f":"'Operation Monthly'!GY44","v":0},{"$f":"'Operation Monthly'!GZ44","v":0},{"$f":"'Operation Monthly'!HA44","v":0},{"$f":"'Operation Monthly'!HB44","v":0},{"$f":"'Operation Monthly'!HC44","v":0},{"$f":"'Operation Monthly'!HD44","v":0},{"$f":"'Operation Monthly'!HE44","v":0},{"$f":"'Operation Monthly'!HF44","v":0},{"$f":"'Operation Monthly'!HG44","v":0},{"$f":"'Operation Monthly'!HH44","v":0},{"$f":"'Operation Monthly'!HI44","v":0},{"$f":"'Operation Monthly'!HJ44","v":0},{"$f":"'Operation Monthly'!HK44","v":0},{"$f":"'Operation Monthly'!HL44","v":0},{"$f":"'Operation Monthly'!HM44","v":0},{"$f":"'Operation Monthly'!HN44","v":0},{"$f":"'Operation Monthly'!HO44","v":0},{"$f":"'Operation Monthly'!HP44","v":0},{"$f":"'Operation Monthly'!HQ44","v":0},{"$f":"'Operation Monthly'!HR44","v":0},{"$f":"'Operation Monthly'!HS44","v":0},{"$f":"'Operation Monthly'!HT44","v":0},{"$f":"'Operation Monthly'!HU44","v":0},{"$f":"'Operation Monthly'!HV44","v":0},{"$f":"'Operation Monthly'!HW44","v":0},{"$f":"'Operation Monthly'!HX44","v":0},{"$f":"'Operation Monthly'!HY44","v":0},{"$f":"'Operation Monthly'!HZ44","v":0},{"$f":"'Operation Monthly'!IA44","v":0},{"$f":"'Operation Monthly'!IB44","v":0},{"$f":"'Operation Monthly'!IC44","v":0},{"$f":"'Operation Monthly'!ID44","v":0},{"$f":"'Operation Monthly'!IE44","v":0},{"$f":"'Operation Monthly'!IF44","v":0},{"$f":"'Operation Monthly'!IG44","v":0},{"$f":"'Operation Monthly'!IH44","v":0},{"$f":"'Operation Monthly'!II44","v":0},{"$f":"'Operation Monthly'!IJ44","v":0},{"$f":"'Operation Monthly'!IK44","v":0},{"$f":"'Operation Monthly'!IL44","v":0},{"$f":"'Operation Monthly'!IM44","v":0},{"$f":"'Operation Monthly'!IN44","v":0},{"$f":"'Operation Monthly'!IO44","v":0},{"$f":"'Operation Monthly'!IP44","v":0},{"$f":"'Operation Monthly'!IQ44","v":0},{"$f":"'Operation Monthly'!IR44","v":0},{"$f":"'Operation Monthly'!IS44","v":0},{"$f":"'Operation Monthly'!IT44","v":0},{"$f":"'Operation Monthly'!IU44","v":0},{"$f":"'Operation Monthly'!IV44","v":0},{"$f":"'Operation Monthly'!IW44","v":0},{"$f":"'Operation Monthly'!IX44","v":0},{"$f":"'Operation Monthly'!IY44","v":0},{"$f":"'Operation Monthly'!IZ44","v":0},{"$f":"'Operation Monthly'!JA44","v":0},{"$f":"'Operation Monthly'!JB44","v":0},{"$f":"'Operation Monthly'!JC44","v":0},{"$f":"'Operation Monthly'!JD44","v":0},{"$f":"'Operation Monthly'!JE44","v":0},{"$f":"'Operation Monthly'!JF44","v":0},{"$f":"'Operation Monthly'!JG44","v":0},{"$f":"'Operation Monthly'!JH44","v":0},{"$f":"'Operation Monthly'!JI44","v":0},{"$f":"'Operation Monthly'!JJ44","v":0},{"$f":"'Operation Monthly'!JK44","v":0},{"$f":"'Operation Monthly'!JL44","v":0},{"$f":"'Operation Monthly'!JM44","v":0},{"$f":"'Operation Monthly'!JN44","v":0},{"$f":"'Operation Monthly'!JO44","v":0},{"$f":"'Operation Monthly'!JP44","v":0},{"$f":"'Operation Monthly'!JQ44","v":0},{"$f":"'Operation Monthly'!JR44","v":0},{"$f":"'Operation Monthly'!JS44","v":0},{"$f":"'Operation Monthly'!JT44","v":0},{"$f":"'Operation Monthly'!JU44","v":0},{"$f":"'Operation Monthly'!JV44","v":0},{"$f":"'Operation Monthly'!JW44","v":0},{"$f":"'Operation Monthly'!JX44","v":0},{"$f":"'Operation Monthly'!JY44","v":0},{"$f":"'Operation Monthly'!JZ44","v":0},{"$f":"'Operation Monthly'!KA44","v":0},{"$f":"'Operation Monthly'!KB44","v":0},{"$f":"'Operation Monthly'!KC44","v":0},{"$f":"'Operation Monthly'!KD44","v":0},{"$f":"'Operation Monthly'!KE44","v":0},{"$f":"'Operation Monthly'!KF44","v":0},{"$f":"'Operation Monthly'!KG44","v":0},{"$f":"'Operation Monthly'!KH44","v":0},{"$f":"'Operation Monthly'!KI44","v":0},{"$f":"'Operation Monthly'!KJ44","v":0},{"$f":"'Operation Monthly'!KK44","v":0},{"$f":"'Operation Monthly'!KL44","v":0},{"$f":"'Operation Monthly'!KM44","v":0},{"$f":"'Operation Monthly'!KN44","v":0},{"$f":"'Operation Monthly'!KO44","v":0},{"$f":"'Operation Monthly'!KP44","v":0},{"$f":"'Operation Monthly'!KQ44","v":0},{"$f":"'Operation Monthly'!KR44","v":0},{"$f":"'Operation Monthly'!KS44","v":0},{"$f":"'Operation Monthly'!KT44","v":0},{"$f":"'Operation Monthly'!KU44","v":0},{"$f":"'Operation Monthly'!KV44","v":0},{"$f":"'Operation Monthly'!KW44","v":0},{"$f":"'Operation Monthly'!KX44","v":0},{"$f":"'Operation Monthly'!KY44","v":0},{"$f":"'Operation Monthly'!KZ44","v":0},{"$f":"'Operation Monthly'!LA44","v":0},{"$f":"'Operation Monthly'!LB44","v":0},{"$f":"'Operation Monthly'!LC44","v":0},{"$f":"'Operation Monthly'!LD44","v":0},{"$f":"'Operation Monthly'!LE44","v":0},{"$f":"'Operation Monthly'!LF44","v":0},{"$f":"'Operation Monthly'!LG44","v":0},{"$f":"'Operation Monthly'!LH44","v":0},{"$f":"'Operation Monthly'!LI44","v":0},{"$f":"'Operation Monthly'!LJ44","v":0},{"$f":"'Operation Monthly'!LK44","v":0},{"$f":"'Operation Monthly'!LL44","v":0},{"$f":"'Operation Monthly'!LM44","v":0},{"$f":"'Operation Monthly'!LN44","v":0},{"$f":"'Operation Monthly'!LO44","v":0},{"$f":"'Operation Monthly'!LP44","v":0},{"$f":"'Operation Monthly'!LQ44","v":0},{"$f":"'Operation Monthly'!LR44","v":0},{"$f":"'Operation Monthly'!LS44","v":0},{"$f":"'Operation Monthly'!LT44","v":0},{"$f":"'Operation Monthly'!LU44","v":0},{"$f":"'Operation Monthly'!LV44","v":0},{"$f":"'Operation Monthly'!LW44","v":0},{"$f":"'Operation Monthly'!LX44","v":0},{"$f":"'Operation Monthly'!LY44","v":0},{"$f":"'Operation Monthly'!LZ44","v":0},{"$f":"'Operation Monthly'!MA44","v":0},{"$f":"'Operation Monthly'!MB44","v":0},{"$f":"'Operation Monthly'!MC44","v":0},{"$f":"'Operation Monthly'!MD44","v":0},{"$f":"'Operation Monthly'!ME44","v":0},{"$f":"'Operation Monthly'!MF44","v":0},{"$f":"'Operation Monthly'!MG44","v":0},{"$f":"'Operation Monthly'!MH44","v":0},{"$f":"'Operation Monthly'!MI44","v":0},{"$f":"'Operation Monthly'!MJ44","v":0},{"$f":"'Operation Monthly'!MK44","v":0},{"$f":"'Operation Monthly'!ML44","v":0},{"$f":"'Operation Monthly'!MM44","v":0},{"$f":"'Operation Monthly'!MN44","v":0},{"$f":"'Operation Monthly'!MO44","v":0},{"$f":"'Operation Monthly'!MP44","v":0},{"$f":"'Operation Monthly'!MQ44","v":0},{"$f":"'Operation Monthly'!MR44","v":0},{"$f":"'Operation Monthly'!MS44","v":0},{"$f":"'Operation Monthly'!MT44","v":0},{"$f":"'Operation Monthly'!MU44","v":0},{"$f":"'Operation Monthly'!MV44","v":0},{"$f":"'Operation Monthly'!MW44","v":0},{"$f":"'Operation Monthly'!MX44","v":0},{"$f":"'Operation Monthly'!MY44","v":0},{"$f":"'Operation Monthly'!MZ44","v":0},{"$f":"'Operation Monthly'!NA44","v":0},{"$f":"'Operation Monthly'!NB44","v":0},{"$f":"'Operation Monthly'!NC44","v":0},{"$f":"'Operation Monthly'!ND44","v":0},{"$f":"'Operation Monthly'!NE44","v":0},{"$f":"'Operation Monthly'!NF44","v":0},{"$f":"'Operation Monthly'!NG44","v":0},{"$f":"'Operation Monthly'!NH44","v":0},{"$f":"'Operation Monthly'!NI44","v":0},{"$f":"'Operation Monthly'!NJ44","v":0},{"$f":"'Operation Monthly'!NK44","v":0},{"$f":"'Operation Monthly'!NL44","v":0},{"$f":"'Operation Monthly'!NM44","v":0},{"$f":"'Operation Monthly'!NN44","v":0},{"$f":"'Operation Monthly'!NO44","v":0},{"$f":"'Operation Monthly'!NP44","v":0},{"$f":"'Operation Monthly'!NQ44","v":0},{"$f":"'Operation Monthly'!NR44","v":0},{"$f":"'Operation Monthly'!NS44","v":0},{"$f":"'Operation Monthly'!NT44","v":0},{"$f":"'Operation Monthly'!NU44","v":0},{"$f":"'Operation Monthly'!NV44","v":0},{"$f":"'Operation Monthly'!NW44","v":0},{"$f":"'Operation Monthly'!NX44","v":0},{"$f":"'Operation Monthly'!NY44","v":0},{"$f":"'Operation Monthly'!NZ44","v":0},{"$f":"'Operation Monthly'!OA44","v":0},{"$f":"'Operation Monthly'!OB44","v":0},{"$f":"'Operation Monthly'!OC44","v":0},{"$f":"'Operation Monthly'!OD44","v":0},{"$f":"'Operation Monthly'!OE44","v":0},{"$f":"'Operation Monthly'!OF44","v":0},{"$f":"'Operation Monthly'!OG44","v":0},{"$f":"'Operation Monthly'!OH44","v":0},{"$f":"'Operation Monthly'!OI44","v":0},{"$f":"'Operation Monthly'!OJ44","v":0},{"$f":"'Operation Monthly'!OK44","v":0},{"$f":"'Operation Monthly'!OL44","v":0},{"$f":"'Operation Monthly'!OM44","v":0},{"$f":"'Operation Monthly'!ON44","v":0},{"$f":"'Operation Monthly'!OO44","v":0},{"$f":"'Operation Monthly'!OP44","v":0},{"$f":"'Operation Monthly'!OQ44","v":0},{"$f":"'Operation Monthly'!OR44","v":0},{"$f":"'Operation Monthly'!OS44","v":0},{"$f":"'Operation Monthly'!OT44","v":0},{"$f":"'Operation Monthly'!OU44","v":0},{"$f":"'Operation Monthly'!OV44","v":0},{"$f":"'Operation Monthly'!OW44","v":0},{"$f":"'Operation Monthly'!OX44","v":0},{"$f":"'Operation Monthly'!OY44","v":0},{"$f":"'Operation Monthly'!OZ44","v":0},{"$f":"'Operation Monthly'!PA44","v":0},{"$f":"'Operation Monthly'!PB44","v":0},{"$f":"'Operation Monthly'!PC44","v":0},{"$f":"'Operation Monthly'!PD44","v":0},{"$f":"'Operation Monthly'!PE44","v":0},{"$f":"'Operation Monthly'!PF44","v":0},{"$f":"'Operation Monthly'!PG44","v":0},{"$f":"'Operation Monthly'!PH44","v":0},{"$f":"'Operation Monthly'!PI44","v":0},{"$f":"'Operation Monthly'!PJ44","v":0},{"$f":"'Operation Monthly'!PK44","v":0},{"$f":"'Operation Monthly'!PL44","v":0},{"$f":"'Operation Monthly'!PM44","v":0},{"$f":"'Operation Monthly'!PN44","v":0},{"$f":"'Operation Monthly'!PO44","v":0},{"$f":"'Operation Monthly'!PP44","v":0},{"$f":"'Operation Monthly'!PQ44","v":0},{"$f":"'Operation Monthly'!PR44","v":0},{"$f":"'Operation Monthly'!PS44","v":0},{"$f":"'Operation Monthly'!PT44","v":0},{"$f":"'Operation Monthly'!PU44","v":0},{"$f":"'Operation Monthly'!PV44","v":0},{"$f":"'Operation Monthly'!PW44","v":0},{"$f":"'Operation Monthly'!PX44","v":0},{"$f":"'Operation Monthly'!PY44","v":0},{"$f":"'Operation Monthly'!PZ44","v":0},{"$f":"'Operation Monthly'!QA44","v":0},{"$f":"'Operation Monthly'!QB44","v":0},{"$f":"'Operation Monthly'!QC44","v":0},{"$f":"'Operation Monthly'!QD44","v":0},{"$f":"'Operation Monthly'!QE44","v":0},{"$f":"'Operation Monthly'!QF44","v":0},{"$f":"'Operation Monthly'!QG44","v":0},{"$f":"'Operation Monthly'!QH44","v":0},{"$f":"'Operation Monthly'!QI44","v":0},{"$f":"'Operation Monthly'!QJ44","v":0},{"$f":"'Operation Monthly'!QK44","v":0},{"$f":"'Operation Monthly'!QL44","v":0},{"$f":"'Operation Monthly'!QM44","v":0},{"$f":"'Operation Monthly'!QN44","v":0},{"$f":"'Operation Monthly'!QO44","v":0},{"$f":"'Operation Monthly'!QP44","v":0},{"$f":"'Operation Monthly'!QQ44","v":0},{"$f":"'Operation Monthly'!QR44","v":0},{"$f":"'Operation Monthly'!QS44","v":0},{"$f":"'Operation Monthly'!QT44","v":0},{"$f":"'Operation Monthly'!QU44","v":0},{"$f":"'Operation Monthly'!QV44","v":0},{"$f":"'Operation Monthly'!QW44","v":0},{"$f":"'Operation Monthly'!QX44","v":0},{"$f":"'Operation Monthly'!QY44","v":0},{"$f":"'Operation Monthly'!QZ44","v":0},{"$f":"'Operation Monthly'!RA44","v":0},{"$f":"'Operation Monthly'!RB44","v":0},{"$f":"'Operation Monthly'!RC44","v":0},{"$f":"'Operation Monthly'!RD44","v":0},{"$f":"'Operation Monthly'!RE44","v":0},{"$f":"'Operation Monthly'!RF44","v":0},{"$f":"'Operation Monthly'!RG44","v":0},{"$f":"'Operation Monthly'!RH44","v":0},{"$f":"'Operation Monthly'!RI44","v":0},{"$f":"'Operation Monthly'!RJ44","v":0},{"$f":"'Operation Monthly'!RK44","v":0},{"$f":"'Operation Monthly'!RL44","v":0},{"$f":"'Operation Monthly'!RM44","v":0},{"$f":"'Operation Monthly'!RN44","v":0},{"$f":"'Operation Monthly'!RO44","v":0},{"$f":"'Operation Monthly'!RP44","v":0},{"$f":"'Operation Monthly'!RQ44","v":0},{"$f":"'Operation Monthly'!RR44","v":0},{"$f":"'Operation Monthly'!RS44","v":0},{"$f":"'Operation Monthly'!RT44","v":0},{"$f":"'Operation Monthly'!RU44","v":0},{"$f":"'Operation Monthly'!RV44","v":0},{"$f":"'Operation Monthly'!RW44","v":0},{"$f":"'Operation Monthly'!RX44","v":0},{"$f":"'Operation Monthly'!RY44","v":0},{"$f":"'Operation Monthly'!RZ44","v":0},{"$f":"'Operation Monthly'!SA44","v":0},{"$f":"'Operation Monthly'!SB44","v":0},{"$f":"'Operation Monthly'!SC44","v":0},{"$f":"'Operation Monthly'!SD44","v":0},{"$f":"'Operation Monthly'!SE44","v":0},{"$f":"'Operation Monthly'!SF44","v":0},{"$f":"'Operation Monthly'!SG44","v":0},{"$f":"'Operation Monthly'!SH44","v":0},{"$f":"'Operation Monthly'!SI44","v":0},{"$f":"'Operation Monthly'!SJ44","v":0},{"$f":"'Operation Monthly'!SK44","v":0},{"$f":"'Operation Monthly'!SL44","v":0},{"$f":"'Operation Monthly'!SM44","v":0},{"$f":"'Operation Monthly'!SN44","v":0},{"$f":"'Operation Monthly'!SO44","v":0},{"$f":"'Operation Monthly'!SP44","v":0},{"$f":"'Operation Monthly'!SQ44","v":0},{"$f":"'Operation Monthly'!SR44","v":0},{"$f":"'Operation Monthly'!SS44","v":0},{"$f":"'Operation Monthly'!ST44","v":0},{"$f":"'Operation Monthly'!SU44","v":0},{"$f":"'Operation Monthly'!SV44","v":0},{"$f":"'Operation Monthly'!SW44","v":0},{"$f":"'Operation Monthly'!SX44","v":0},{"$f":"'Operation Monthly'!SY44","v":0},{"$f":"'Operation Monthly'!SZ44","v":0},{"$f":"'Operation Monthly'!TA44","v":0},{"$f":"'Operation Monthly'!TB44","v":0},{"$f":"'Operation Monthly'!TC44","v":0},{"$f":"'Operation Monthly'!TD44","v":0},{"$f":"'Operation Monthly'!TE44","v":0},{"$f":"'Operation Monthly'!TF44","v":0},{"$f":"'Operation Monthly'!TG44","v":0},{"$f":"'Operation Monthly'!TH44","v":0},{"$f":"'Operation Monthly'!TI44","v":0},{"$f":"'Operation Monthly'!TJ44","v":0},{"$f":"'Operation Monthly'!TK44","v":0},{"$f":"'Operation Monthly'!TL44","v":0},{"$f":"'Operation Monthly'!TM44","v":0},{"$f":"'Operation Monthly'!TN44","v":0},{"$f":"'Operation Monthly'!TO44","v":0},{"$f":"'Operation Monthly'!TP44","v":0},{"$f":"'Operation Monthly'!TQ44","v":0},{"$f":"'Operation Monthly'!TR44","v":0},{"$f":"'Operation Monthly'!TS44","v":0},{"$f":"'Operation Monthly'!TT44","v":0},{"$f":"'Operation Monthly'!TU44","v":0},{"$f":"'Operation Monthly'!TV44","v":0},{"$f":"'Operation Monthly'!TW44","v":0},{"$f":"'Operation Monthly'!TX44","v":0},{"$f":"'Operation Monthly'!TY44","v":0},{"$f":"'Operation Monthly'!TZ44","v":0},{"$f":"'Operation Monthly'!UA44","v":0},{"$f":"'Operation Monthly'!UB44","v":0},{"$f":"'Operation Monthly'!UC44","v":0},{"$f":"'Operation Monthly'!UD44","v":0},{"$f":"'Operation Monthly'!UE44","v":0},{"$f":"'Operation Monthly'!UF44","v":0},{"$f":"'Operation Monthly'!UG44","v":0},{"$f":"'Operation Monthly'!UH44","v":0},{"$f":"'Operation Monthly'!UI44","v":0},{"$f":"'Operation Monthly'!UJ44","v":0},{"$f":"'Operation Monthly'!UK44","v":0},{"$f":"'Operation Monthly'!UL44","v":0},{"$f":"'Operation Monthly'!UM44","v":0},{"$f":"'Operation Monthly'!UN44","v":0},{"$f":"'Operation Monthly'!UO44","v":0},{"$f":"'Operation Monthly'!UP44","v":0},{"$f":"'Operation Monthly'!UQ44","v":0},{"$f":"'Operation Monthly'!UR44","v":0},{"$f":"'Operation Monthly'!US44","v":0},{"$f":"'Operation Monthly'!UT44","v":0},{"$f":"'Operation Monthly'!UU44","v":0},{"$f":"'Operation Monthly'!UV44","v":0},{"$f":"'Operation Monthly'!UW44","v":0},{"$f":"'Operation Monthly'!UX44","v":0},{"$f":"'Operation Monthly'!UY44","v":0},{"$f":"'Operation Monthly'!UZ44","v":0},{"$f":"'Operation Monthly'!VA44","v":0},{"$f":"'Operation Monthly'!VB44","v":0},{"$f":"'Operation Monthly'!VC44","v":0},{"$f":"'Operation Monthly'!VD44","v":0},{"$f":"'Operation Monthly'!VE44","v":0},{"$f":"'Operation Monthly'!VF44","v":0},{"$f":"'Operation Monthly'!VG44","v":0},{"$f":"'Operation Monthly'!VH44","v":0},{"$f":"'Operation Monthly'!VI44","v":0},{"$f":"'Operation Monthly'!VJ44","v":0},{"$f":"'Operation Monthly'!VK44","v":0},{"$f":"'Operation Monthly'!VL44","v":0},{"$f":"'Operation Monthly'!VM44","v":0},{"$f":"'Operation Monthly'!VN44","v":0},{"$f":"'Operation Monthly'!VO44","v":0},{"$f":"'Operation Monthly'!VP44","v":0},{"$f":"'Operation Monthly'!VQ44","v":0},{"$f":"'Operation Monthly'!VR44","v":0},{"$f":"'Operation Monthly'!VS44","v":0},{"$f":"'Operation Monthly'!VT44","v":0},{"$f":"'Operation Monthly'!VU44","v":0},{"$f":"'Operation Monthly'!VV44","v":0},{"$f":"'Operation Monthly'!VW44","v":0},{"$f":"'Operation Monthly'!VX44","v":0},{"$f":"'Operation Monthly'!VY44","v":0},{"$f":"'Operation Monthly'!VZ44","v":0},{"$f":"'Operation Monthly'!WA44","v":0},{"$f":"'Operation Monthly'!WB44","v":0},{"$f":"'Operation Monthly'!WC44","v":0},{"$f":"'Operation Monthly'!WD44","v":0},{"$f":"'Operation Monthly'!WE44","v":0},{"$f":"'Operation Monthly'!WF44","v":0},{"$f":"'Operation Monthly'!WG44","v":0},{"$f":"'Operation Monthly'!WH44","v":0},{"$f":"'Operation Monthly'!WI44","v":0},{"$f":"'Operation Monthly'!WJ44","v":0},{"$f":"'Operation Monthly'!WK44","v":0},{"$f":"'Operation Monthly'!WL44","v":0},{"$f":"'Operation Monthly'!WM44","v":0},{"$f":"'Operation Monthly'!WN44","v":0},{"$f":"'Operation Monthly'!WO44","v":0},{"$f":"'Operation Monthly'!WP44","v":0},{"$f":"'Operation Monthly'!WQ44","v":0},{"$f":"'Operation Monthly'!WR44","v":0},{"$f":"'Operation Monthly'!WS44","v":0},{"$f":"'Operation Monthly'!WT44","v":0},{"$f":"'Operation Monthly'!WU44","v":0},{"$f":"'Operation Monthly'!WV44","v":0},{"$f":"'Operation Monthly'!WW44","v":0},{"$f":"'Operation Monthly'!WX44","v":0},{"$f":"'Operation Monthly'!WY44","v":0},{"$f":"'Operation Monthly'!WZ44","v":0},{"$f":"'Operation Monthly'!XA44","v":0},{"$f":"'Operation Monthly'!XB44","v":0},{"$f":"'Operation Monthly'!XC44","v":0},{"$f":"'Operation Monthly'!XD44","v":0},{"$f":"'Operation Monthly'!XE44","v":0},{"$f":"'Operation Monthly'!XF44","v":0},{"$f":"'Operation Monthly'!XG44","v":0},{"$f":"'Operation Monthly'!XH44","v":0},{"$f":"'Operation Monthly'!XI44","v":0},{"$f":"'Operation Monthly'!XJ44","v":0},{"$f":"'Operation Monthly'!XK44","v":0},{"$f":"'Operation Monthly'!XL44","v":0},{"$f":"'Operation Monthly'!XM44","v":0},{"$f":"'Operation Monthly'!XN44","v":0},{"$f":"'Operation Monthly'!XO44","v":0},{"$f":"'Operation Monthly'!XP44","v":0},{"$f":"'Operation Monthly'!XQ44","v":0},{"$f":"'Operation Monthly'!XR44","v":0},{"$f":"'Operation Monthly'!XS44","v":0},{"$f":"'Operation Monthly'!XT44","v":0},{"$f":"'Operation Monthly'!XU44","v":0},{"$f":"'Operation Monthly'!XV44","v":0},{"$f":"'Operation Monthly'!XW44","v":0},{"$f":"'Operation Monthly'!XX44","v":0},{"$f":"'Operation Monthly'!XY44","v":0},{"$f":"'Operation Monthly'!XZ44","v":0},{"$f":"'Operation Monthly'!YA44","v":0},{"$f":"'Operation Monthly'!YB44","v":0},{"$f":"'Operation Monthly'!YC44","v":0},{"$f":"'Operation Monthly'!YD44","v":0},{"$f":"'Operation Monthly'!YE44","v":0},{"$f":"'Operation Monthly'!YF44","v":0},{"$f":"'Operation Monthly'!YG44","v":0},{"$f":"'Operation Monthly'!YH44","v":0},{"$f":"'Operation Monthly'!YI44","v":0},{"$f":"'Operation Monthly'!YJ44","v":0},{"$f":"'Operation Monthly'!YK44","v":0},{"$f":"'Operation Monthly'!YL44","v":0},{"$f":"'Operation Monthly'!YM44","v":0},{"$f":"'Operation Monthly'!YN44","v":0},{"$f":"'Operation Monthly'!YO44","v":0},{"$f":"'Operation Monthly'!YP44","v":0},{"$f":"'Operation Monthly'!YQ44","v":0},{"$f":"'Operation Monthly'!YR44","v":0},{"$f":"'Operation Monthly'!YS44","v":0},{"$f":"'Operation Monthly'!YT44","v":0},{"$f":"'Operation Monthly'!YU44","v":0},{"$f":"'Operation Monthly'!YV44","v":0},{"$f":"'Operation Monthly'!YW44","v":0},{"$f":"'Operation Monthly'!YX44","v":0},{"$f":"'Operation Monthly'!YY44","v":0},{"$f":"'Operation Monthly'!YZ44","v":0},{"$f":"'Operation Monthly'!ZA44","v":0},{"$f":"'Operation Monthly'!ZB44","v":0},{"$f":"'Operation Monthly'!ZC44","v":0},{"$f":"'Operation Monthly'!ZD44","v":0},{"$f":"'Operation Monthly'!ZE44","v":0},{"$f":"'Operation Monthly'!ZF44","v":0},{"$f":"'Operation Monthly'!ZG44","v":0},{"$f":"'Operation Monthly'!ZH44","v":0},{"$f":"'Operation Monthly'!ZI44","v":0},{"$f":"'Operation Monthly'!ZJ44","v":0},{"$f":"'Operation Monthly'!ZK44","v":0},{"$f":"'Operation Monthly'!ZL44","v":0},{"$f":"'Operation Monthly'!ZM44","v":0},{"$f":"'Operation Monthly'!ZN44","v":0},{"$f":"'Operation Monthly'!ZO44","v":0},{"$f":"'Operation Monthly'!ZP44","v":0},{"$f":"'Operation Monthly'!ZQ44","v":0},{"$f":"'Operation Monthly'!ZR44","v":0},{"$f":"'Operation Monthly'!ZS44","v":0},{"$f":"'Operation Monthly'!ZT44","v":0},{"$f":"'Operation Monthly'!ZU44","v":0},{"$f":"'Operation Monthly'!ZV44","v":0},{"$f":"'Operation Monthly'!ZW44","v":0},{"$f":"'Operation Monthly'!ZX44","v":0},{"$f":"'Operation Monthly'!ZY44","v":0},{"$f":"'Operation Monthly'!ZZ44","v":0},{"$f":"'Operation Monthly'!AAA44","v":0},{"$f":"'Operation Monthly'!AAB44","v":0},{"$f":"'Operation Monthly'!AAC44","v":0},{"$f":"'Operation Monthly'!AAD44","v":0},{"$f":"'Operation Monthly'!AAE44","v":0},{"$f":"'Operation Monthly'!AAF44","v":0},{"$f":"'Operation Monthly'!AAG44","v":0},{"$f":"'Operation Monthly'!AAH44","v":0},{"$f":"'Operation Monthly'!AAI44","v":0},{"$f":"'Operation Monthly'!AAJ44","v":0},{"$f":"'Operation Monthly'!AAK44","v":0},{"$f":"'Operation Monthly'!AAL44","v":0},{"$f":"'Operation Monthly'!AAM44","v":0},{"$f":"'Operation Monthly'!AAN44","v":0},{"$f":"'Operation Monthly'!AAO44","v":0},{"$f":"'Operation Monthly'!AAP44","v":0},{"$f":"'Operation Monthly'!AAQ44","v":0},{"$f":"'Operation Monthly'!AAR44","v":0},{"$f":"'Operation Monthly'!AAS44","v":0},{"$f":"'Operation Monthly'!AAT44","v":0},{"$f":"'Operation Monthly'!AAU44","v":0},{"$f":"'Operation Monthly'!AAV44","v":0},{"$f":"'Operation Monthly'!AAW44","v":0},{"$f":"'Operation Monthly'!AAX44","v":0},{"$f":"'Operation Monthly'!AAY44","v":0},{"$f":"'Operation Monthly'!AAZ44","v":0},{"$f":"'Operation Monthly'!ABA44","v":0},{"$f":"'Operation Monthly'!ABB44","v":0},{"$f":"'Operation Monthly'!ABC44","v":0},{"$f":"'Operation Monthly'!ABD44","v":0},{"$f":"'Operation Monthly'!ABE44","v":0},{"$f":"'Operation Monthly'!ABF44","v":0},{"$f":"'Operation Monthly'!ABG44","v":0},{"$f":"'Operation Monthly'!ABH44","v":0},{"$f":"'Operation Monthly'!ABI44","v":0},{"$f":"'Operation Monthly'!ABJ44","v":0},{"$f":"'Operation Monthly'!ABK44","v":0},{"$f":"'Operation Monthly'!ABL44","v":0},{"$f":"'Operation Monthly'!ABM44","v":0},{"$f":"'Operation Monthly'!ABN44","v":0},{"$f":"'Operation Monthly'!ABO44","v":0},{"$f":"'Operation Monthly'!ABP44","v":0},{"$f":"'Operation Monthly'!ABQ44","v":0},{"$f":"'Operation Monthly'!ABR44","v":0},{"$f":"'Operation Monthly'!ABS44","v":0},{"$f":"'Operation Monthly'!ABT44","v":0},{"$f":"'Operation Monthly'!ABU44","v":0},{"$f":"'Operation Monthly'!ABV44","v":0},{"$f":"'Operation Monthly'!ABW44","v":0},{"$f":"'Operation Monthly'!ABX44","v":0},{"$f":"'Operation Monthly'!ABY44","v":0},{"$f":"'Operation Monthly'!ABZ44","v":0},{"$f":"'Operation Monthly'!ACA44","v":0},{"$f":"'Operation Monthly'!ACB44","v":0},{"$f":"'Operation Monthly'!ACC44","v":0},{"$f":"'Operation Monthly'!ACD44","v":0},{"$f":"'Operation Monthly'!ACE44","v":0},{"$f":"'Operation Monthly'!ACF44","v":0},{"$f":"'Operation Monthly'!ACG44","v":0},{"$f":"'Operation Monthly'!ACH44","v":0},{"$f":"'Operation Monthly'!ACI44","v":0},{"$f":"'Operation Monthly'!ACJ44","v":0},{"$f":"'Operation Monthly'!ACK44","v":0},{"$f":"'Operation Monthly'!ACL44","v":0},{"$f":"'Operation Monthly'!ACM44","v":0},{"$f":"'Operation Monthly'!ACN44","v":0},{"$f":"'Operation Monthly'!ACO44","v":0},{"$f":"'Operation Monthly'!ACP44","v":0},{"$f":"'Operation Monthly'!ACQ44","v":0},{"$f":"'Operation Monthly'!ACR44","v":0},{"$f":"'Operation Monthly'!ACS44","v":0},{"$f":"'Operation Monthly'!ACT44","v":0},{"$f":"'Operation Monthly'!ACU44","v":0},{"$f":"'Operation Monthly'!ACV44","v":0},{"$f":"'Operation Monthly'!ACW44","v":0},{"$f":"'Operation Monthly'!ACX44","v":0},{"$f":"'Operation Monthly'!ACY44","v":0},{"$f":"'Operation Monthly'!ACZ44","v":0},{"$f":"'Operation Monthly'!ADA44","v":0},{"$f":"'Operation Monthly'!ADB44","v":0},{"$f":"'Operation Monthly'!ADC44","v":0},{"$f":"'Operation Monthly'!ADD44","v":0},{"$f":"'Operation Monthly'!ADE44","v":0},{"$f":"'Operation Monthly'!ADF44","v":0},{"$f":"'Operation Monthly'!ADG44","v":0},{"$f":"'Operation Monthly'!ADH44","v":0},{"$f":"'Operation Monthly'!ADI44","v":0},{"$f":"'Operation Monthly'!ADJ44","v":0},{"$f":"'Operation Monthly'!ADK44","v":0},{"$f":"'Operation Monthly'!ADL44","v":0},{"$f":"'Operation Monthly'!ADM44","v":0},{"$f":"'Operation Monthly'!ADN44","v":0},{"$f":"'Operation Monthly'!ADO44","v":0},{"$f":"'Operation Monthly'!ADP44","v":0},{"$f":"'Operation Monthly'!ADQ44","v":0},{"$f":"'Operation Monthly'!ADR44","v":0},{"$f":"'Operation Monthly'!ADS44","v":0},{"$f":"'Operation Monthly'!ADT44","v":0},{"$f":"'Operation Monthly'!ADU44","v":0},{"$f":"'Operation Monthly'!ADV44","v":0},{"$f":"'Operation Monthly'!ADW44","v":0},{"$f":"'Operation Monthly'!ADX44","v":0},{"$f":"'Operation Monthly'!ADY44","v":0},{"$f":"'Operation Monthly'!ADZ44","v":0},{"$f":"'Operation Monthly'!AEA44","v":0},{"$f":"'Operation Monthly'!AEB44","v":0},{"$f":"'Operation Monthly'!AEC44","v":0},{"$f":"'Operation Monthly'!AED44","v":0},{"$f":"'Operation Monthly'!AEE44","v":0}]
[]
[null,"Simple Debt"]
[null,null,null,"Debt Percent and Amount",{"$f":"'InputC-Financing'!E14","v":0.8},{"$f":"E16*J13","v":1440}]
[null,null,null,"Interest Rate",{"$f":"'InputC-Financing'!E20","v":4.2999999999999997E-2},{"$f":"E17/12","v":3.5833333333333329E-3},"% p.p.",null,null,null,null,{"$f":"$F$17","v":3.5833333333333329E-3},{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,{"$f":"$F$17","v":3.5833333333333329E-3},3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3,3.5833333333333329E-3]
[null,null,null,"Tenure",{"$f":"'InputC-Financing'!E16*Months","v":300},null,"Months"]
[]
[null,null,null,"Monthly Payment",{"$f":"-PMT(F17,E18,F16)","v":7.841399171027728}]
[]
[null,null,null,"Payment Period",{"$f":"E6","v":"2023-12-01"},{"$f":"EDATE(E22,E18)","v":"2048-12-01"},"Flag",null,null,{"$f":"SUM(L22:XFD22)","v":300},null,{"$f":"(AND(L4>=$E$22,L4<$F$22))*1","v":0},{"$f":"(AND(M4>=$E$22,M4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BY4>=$E$22,BY4<$F$22))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(EK4>=$E$22,EK4<$F$22))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(GW4>=$E$22,GW4<$F$22))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(JI4>=$E$22,JI4<$F$22))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU4>=$E$22,LU4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OG4>=$E$22,OG4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS4>=$E$22,QS4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TE4>=$E$22,TE4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VQ4>=$E$22,VQ4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YC4>=$E$22,YC4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAO4>=$E$22,AAO4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ADA4>=$E$22,ADA4<$F$22))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt Service",{"$f":"E20","v":7.841399171027728},null,"Euro",null,null,null,null,{"$f":"$E$24*L22","v":0},{"$f":"$E$24*M22","v":0},0,0,0,0,0,0,0,0,0,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,{"$f":"$E$24*BY22","v":7.841399171027728},7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,{"$f":"$E$24*EK22","v":7.841399171027728},7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,{"$f":"$E$24*GW22","v":7.841399171027728},7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,{"$f":"$E$24*JI22","v":7.841399171027728},7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,7.841399171027728,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*LU22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*OG22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*QS22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*TE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*VQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*YC22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*AAO22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*ADA22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-COD Month for Debt Issue",{"$f":"EDATE(E6,-1)","v":"2023-11-01"},null,"Flag",null,null,{"$f":"SUM(L26:XFD26)","v":1},null,{"$f":"($E$26=L4)*1","v":0},{"$f":"($E$26=M4)*1","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=BY4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=EK4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=GW4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=JI4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=LU4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=OG4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=QS4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=TE4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=VQ4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=YC4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=AAO4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$26=ADA4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Error - Monthly Cash"]
[null,null,"Debt Account"]
[null,null,null,"Balance BF",null,null,"Euro",null,null,null,null,{"$f":"K33","v":0},{"$f":"L33","v":0},0,0,0,0,0,0,0,0,0,1440,1437.3186008289722,1434.627593310915,1431.9269430159181,1429.2166153906974,1426.4965757581531,1423.7667893169255,1421.0272211409501,1418.2778361790108,1415.5185992542913,1412.7494750639248,1409.9704281785428,{"$f":"AH33","v":1407.1814230418215},1404.382423970027,1401.5733951515585,1398.7543006464905,1395.9251043861127,1393.0857701724685,1390.2362616778921,1387.3765424445435,1384.5065758839421,1381.6263252764984,1378.7357537710448,1375.8348243843632,1372.9235000007127,1370.0017433713542,1367.069517114074,1364.126783712705,1361.1735055166478,1358.2096447403881,1355.2351634630134,1352.2500236277281,1349.2541870413663,1346.2476153739035,1343.2302701579656,1340.2021127883372,1337.1631045214676,1334.1132064749752,1331.0523796271495,1327.9805848164524,1324.897782741017,1321.8039339581446,1318.6989988838002,1315.5829377921061,1312.4557108148335,1309.3172779408924,1306.1675990158194,1303.006633741265,1299.8343416744767,1296.6506822277825,1293.4556146680709,1290.2490981162705,1287.031091546826,1283.8015537871745,{"$f":"BX33","v":1280.5604435172174},1277.3077192687931,1274.0433394251452,1270.7672622203909,1267.4794457389862,1264.1798479151898,1260.8684265325248,1257.5451392232387,1254.2099434677609,1250.8627965941594,1247.5036557775941,1244.1324780397695,1240.7492202483843,1237.35383911658,1233.9462912023866,1230.5265329081674,1227.0945204800605,1223.6502100074197,1220.1935574222518,1216.7245184986539,1213.2430488522464,1209.7491039396059,1206.242639057695,1202.7236093432907,1199.1919697724097,1195.6476751597331,1192.0906801580277,1188.5209392575662,1184.9384067855447,1181.3430369054984,1177.7347836167153,1174.1136007536475,1170.4794419853204,1166.83226081474,1163.1720105782986,1159.4986444451765,1155.8121154167441,1152.1123763259598,1148.3993798367667,1144.6730784434874,1140.9334244702154,1137.180370070206,1133.4138672252632,1129.6338677451261,1125.8403232668518,1122.033185254197,1118.2124049969968,1114.3779336105417,1110.5297220349519,1106.6677210345495,1102.7918811972288,1098.9021529338245,1094.9984864774763,1091.0808318829929,1087.1491390262127,1083.2033576033623,1079.2434371304132,1075.2693269424362,1071.2809761929523,1067.2783338532827,1063.2613487118958,1059.2299693737525,1055.1841442596474,1051.1238216055501,{"$f":"EJ33","v":1047.0489494619424},1042.9594756931533,1038.8553479766927,1034.7365138025814,1030.6029204726797,1026.4545151000125,1022.2912446080932,1018.1130557302445,1013.9198950089168,1009.7117087950044,1005.4884432471588,1001.2500443311001,996.99645781892548,992.72762928841553,988.44350412233791,984.14402750774855,979.82914443529023,975.49879969848894,971.15293789304746,966.79150341613649,962.41444046568324,958.02169303965752,953.61320493535527,949.18891974867927,944.74878087341767,940.29273150051972,935.82071461736882,931.33267300705336,926.82854924763421,922.30828571141046,917.771824564182,913.2191077645092,908.65007706297092,904.06467400141889,899.46283991222958,894.84451591755396,890.20964292856411,885.55816164469707,880.89001255289622,876.20513592684972,871.50347182622659,866.78496009590947,862.04954036522543,857.29715204717309,852.52773433764776,847.74122621466324,842.93756643757138,838.11669354627827,833.27854586045805,828.42306147876366,823.55017827803488,818.65983391250347,813.75196581299554,808.82651118613103,803.88340701352024,798.92259005095764,793.94399682761252,788.94756364521709,783.93322657725139,778.90092146812549,773.85058393235852,768.78214935375513,763.69555288457832,758.5907294447203,{"$f":"GV33","v":753.46761372086951},748.32614016567493,743.1662429969075,737.98785619661874,732.79091351029558,727.57534844601309,722.34109427358362,717.08808402370289,711.81625048709338,706.52552621364441,701.21584351154888,695.88713444643759,690.53933084050959,685.1723642716604,679.78616607260608,674.38066733000517,668.95579888357668,663.51149132521505,658.04767499810271,652.5642799958182,647.06123616144214,641.53847308665956,635.99592011085906,630.43350632022862,624.8511605468484,619.24881136778026,613.62638710415376,607.98381582024922,602.32102532257738,596.63794315895552,590.93449661758075,585.21061272609938,579.46621825067348,573.70123969504402,567.9156032995902,562.10923504038601,556.28206062825302,550.43400550780984,544.56499485651841,538.67495358372651,532.76380632970711,526.83147746469422,520.87789108791503,514.90297102661896,508.9066408351033,502.88882379373467,496.84944290796784,490.78842090736032,484.70568024458396,478.60114309443264,472.47473135282661,466.3263666358132,460.15597027856381,453.96346333436759,447.74876657362137,441.51180048281577,435.25248526351811,428.97074083135135,422.66648681496929,416.33964255502855,409.99012710315634,403.61785922091491,397.22275737876214,390.80473975500831,{"$f":"JH33","v":384.36372423476939},377.89962840891627,371.4123695730205,364.90186472629608,358.3680305705376,351.81078350905432,345.2300396456007,338.62571478330301,331.9977244235821,325.34598376507222,318.67040770253601,311.97091082577572,305.24740741854038,298.49981145742908,291.72803661079047,284.93199623761808,278.1116033864418,271.26677079421546,264.39741088520032,257.50343576984454,250.58475724365877,243.64128678608748,236.67293555937655,229.67961440743659,222.66123385470217,215.61770410498713,208.54893504033561,201.45483621986909,194.33531687862924,187.19028592641661,180.0196519466252,172.82332319507287,165.6012075988275,158.35321275502889,151.07924592970667,143.77921405659373,136.45302373593546,129.10058123329483,121.72179247835308,114.31656306370611,106.88479824365666,99.426402933002038,91.941281705817573,84.42933879423569,76.890478087220643,69.324603129338783,61.731617119524522,54.111422909841757,46.463923004240961,38.789019557311761,31.086614373031068,23.356608903506704,15.598904247716542,7.8134011502431315,3.7747582837255322E-12,3.7882845009088823E-12,3.8018591870371392E-12,3.8154825157906889E-12,3.8291546614722725E-12,3.8428757990092144E-12,3.8566461039556644E-12,3.8704657524948391E-12,3.8843349214412787E-12,3.8982537882431099E-12,{"$f":"LT33","v":3.9122225309843144E-12},3.9262413283870085E-12,3.9403103598137285E-12,3.9544298052697274E-12,3.9685998454052772E-12,3.9828206615179797E-12,3.9970924355550856E-12,4.0114153501158243E-12,4.0257895884537394E-12,4.0402153344790323E-12,4.0546927727609153E-12,4.0692220885299755E-12,4.0838034676805409E-12,4.0984370967730626E-12,4.1131231630364997E-12,4.1278618543707137E-12,4.1426533593488751E-12,4.1574978672198752E-12,4.1723955679107464E-12,4.187346652029093E-12,4.2023513108655304E-12,4.2174097363961321E-12,4.2325221212848845E-12,4.247688658886155E-12,4.2629095432471634E-12,4.2781849691104655E-12,4.2935151319164445E-12,4.3089002278058121E-12,4.3243404536221165E-12,4.3398360069142625E-12,4.3553870859390383E-12,4.3709938896636532E-12,4.3866566177682817E-12,4.4023754706486183E-12,4.4181506494184424E-12,4.433982355912192E-12,4.4498707926875444E-12,4.4658161630280085E-12,4.4818186709455258E-12,4.4978785211830807E-12,4.5139959192173197E-12,4.5301710712611821E-12,4.5464041842665345E-12,4.5626954659268232E-12,4.5790451246797276E-12,4.5954533697098299E-12,4.6119204109512899E-12,4.6284464590905317E-12,4.6450317255689397E-12,4.6616764225855615E-12,4.678380763099826E-12,4.6951449608342672E-12,4.7119692302772565E-12,4.7288537866857503E-12,4.7457988460880411E-12,4.7628046252865229E-12,4.7798713418604663E-12,4.7969992141687995E-12,4.8141884613529045E-12,4.8314393033394193E-12,4.8487519608430525E-12,4.8661266553694063E-12,4.8835636092178131E-12,4.9010630454841765E-12,{"$f":"OF33","v":4.9186251880638279E-12},4.9362502616543898E-12,4.9539384917586511E-12,4.971690104687453E-12,4.9895053275625829E-12,5.007384388319682E-12,5.0253275157111609E-12,5.0433349393091257E-12,5.0614068895083167E-12,5.0795435975290548E-12,5.0977452954202009E-12,5.116012216062123E-12,5.1343445931696788E-12,5.1527426612952034E-12,5.1712066558315113E-12,5.1897368130149076E-12,5.2083333699282114E-12,5.2269965645037872E-12,5.245726635526592E-12,5.2645238226372293E-12,5.2833883663350129E-12,5.3023205079810463E-12,5.3213204898013119E-12,5.3403885548897667E-12,5.3595249472114548E-12,5.3787299116056295E-12,5.3980036937888833E-12,5.4173465403582937E-12,5.4367586987945773E-12,5.4562404174652579E-12,5.4757919456278415E-12,5.4954135334330077E-12,5.515105431927809E-12,5.5348678930588833E-12,5.5547011696756775E-12,5.5746055155336821E-12,5.5945811852976781E-12,5.6146284345449948E-12,5.6347475197687811E-12,5.6549386983812857E-12,5.6752022287171521E-12,5.6955383700367217E-12,5.7159473825293532E-12,5.7364295273167501E-12,5.7569850664563019E-12,5.7776142629444372E-12,5.7983173807199878E-12,5.8190946846675675E-12,5.8399464406209593E-12,5.8608729153665176E-12,5.8818743766465809E-12,5.9029510931628977E-12,5.924103334580065E-12,5.9453313715289765E-12,5.9666354756102884E-12,5.9880159193978921E-12,6.009472976442401E-12,6.0310069212746528E-12,6.0526180294092202E-12,6.0743065773479363E-12,6.0960728425834331E-12,6.11791710360269E-12,6.1398396398905996E-12,6.1618407319335409E-12,{"$f":"QR33","v":6.1839206612229698E-12},6.2060797102590187E-12,6.2283181625541137E-12,6.2506363026365994E-12,6.2730344160543803E-12,6.2955127893785749E-12,6.3180717102071815E-12,6.3407114671687576E-12,6.3634323499261122E-12,6.3862346491800138E-12,6.4091186566729085E-12,6.4320846651926531E-12,6.4551329685762602E-12,6.4782638617136587E-12,6.5014776405514658E-12,6.5247746020967749E-12,6.548155044420955E-12,6.5716192666634636E-12,6.5951675690356746E-12,6.6188002528247194E-12,6.642517620397341E-12,6.6663199752037649E-12,6.6902076217815786E-12,6.7141808657596293E-12,6.7382400138619349E-12,6.7623853739116072E-12,6.7866172548347903E-12,6.810935966664615E-12,6.8353418205451632E-12,6.8598351287354503E-12,6.8844162046134186E-12,6.9090853626799499E-12,6.9338429185628861E-12,6.9586891890210697E-12,6.983624491948395E-12,7.008649146377877E-12,7.0337634724857313E-12,7.0589677915954715E-12,7.0842624261820222E-12,7.1096476998758409E-12,7.1351239374670629E-12,7.1606914649096529E-12,7.1863506093255792E-12,7.2121016990089957E-12,7.2379450634304448E-12,7.2638810332410701E-12,7.2899099402768501E-12,7.3160321175628416E-12,7.3422478993174412E-12,7.3685576209566617E-12,7.3949616190984237E-12,7.42146023156686E-12,7.4480537973966414E-12,7.4747426568373122E-12,7.5015271513576451E-12,7.5284076236500102E-12,7.5553844176347562E-12,7.5824578784646145E-12,7.6096283525291132E-12,7.6368961874590086E-12,7.664261732130736E-12,7.6917253366708719E-12,7.7192873524606095E-12,7.7469481321402593E-12,{"$f":"TD33","v":7.774708029613762E-12},7.8025674000532114E-12,7.8305265999034014E-12,7.8585859868863879E-12,7.8867459200060644E-12,7.9150067595527534E-12,7.9433688671078173E-12,7.9718326055482872E-12,8.0003983390515024E-12,8.0290664330997705E-12,8.0578372544850439E-12,8.0867111713136149E-12,8.115688553010822E-12,8.144769770325777E-12,8.1739551953361114E-12,8.2032452014527318E-12,8.2326401634246042E-12,8.2621404573435419E-12,8.2917464606490227E-12,8.3214585521330148E-12,8.3512771119448252E-12,8.3812025215959609E-12,8.4112351639650128E-12,8.4413754233025546E-12,8.471623685236055E-12,8.5019803367748173E-12,8.5324457663149275E-12,8.5630203636442224E-12,8.5937045199472801E-12,8.6244986278104252E-12,8.6554030812267465E-12,8.6864182756011429E-12,8.7175446077553799E-12,8.7487824759331708E-12,8.780132279805264E-12,8.8115944204745661E-12,8.8431693004812666E-12,8.8748573238079916E-12,8.9066588958849704E-12,8.9385744235952249E-12,8.9706043152797746E-12,9.0027489807428605E-12,9.0350088312571888E-12,9.0673842795691944E-12,9.0998757399043177E-12,9.1324836279723087E-12,9.1652083609725433E-12,9.1980503575993618E-12,9.2310100380474258E-12,9.2640878240170953E-12,9.2972841387198225E-12,9.3305994068835679E-12,9.3640340547582349E-12,9.3975885101211187E-12,9.4312632022823858E-12,9.4650585620905642E-12,9.4989750219380552E-12,9.533013015766666E-12,9.567172979073163E-12,9.6014553489148419E-12,9.6358605639151199E-12,9.6703890642691489E-12,9.7050412917494469E-12,9.7398176897115484E-12,{"$f":"VP33","v":9.7747187030996807E-12},9.8097447784524549E-12,9.844896363908576E-12,9.8801739092125812E-12,9.915577865720593E-12,9.9511086864060917E-12,9.9867668258657136E-12,1.0022552740325066E-11,1.0058466887644564E-11,1.0094509727325291E-11,1.0130681720514873E-11,1.0166983330013385E-11,1.0203415020279266E-11,1.0239977257435266E-11,1.027667050927441E-11,1.0313495245265977E-11,1.0350451936561513E-11,1.0387541056000859E-11,1.0424763078118195E-11,1.0462118479148118E-11,1.0499607737031731E-11,1.0537231331422762E-11,1.0574989743693693E-11,1.0612883456941929E-11,1.0650912955995971E-11,1.0689078727421623E-11,1.0727381259528216E-11,1.0765821042374859E-11,1.0804398567776701E-11,1.0843114329311235E-11,1.0881968822324599E-11,1.0920962543937929E-11,1.0960095993053706E-11,1.0999369670362148E-11,1.1038784078347613E-11,1.1078339721295025E-11,1.1118037105296333E-11,1.1157876738256978E-11,1.1197859129902399E-11,1.1237984791784548E-11,1.1278254237288443E-11,1.1318667981638727E-11,1.1359226541906267E-11,1.1399930437014765E-11,1.1440780187747401E-11,1.1481776316753496E-11,1.1522919348555196E-11,1.1564209809554185E-11,1.160564822803842E-11,1.1647235134188892E-11,1.1688971060086402E-11,1.1730856539718379E-11,1.1772892108985703E-11,1.1815078305709567E-11,1.1857415669638359E-11,1.1899904742454564E-11,1.1942546067781692E-11,1.1985340191191244E-11,1.202828766020968E-11,1.2071389024325431E-11,1.2114644834995931E-11,1.2158055645654667E-11,1.2201622011718264E-11,1.2245344490593587E-11,{"$f":"YB33","v":1.2289223641684881E-11},1.2333260026400919E-11,1.2377454208162189E-11,1.2421806752408104E-11,1.2466318226604233E-11,1.2510989200249564E-11,1.2555820244883792E-11,1.2600811934094624E-11,1.2645964843525131E-11,1.2691279550881095E-11,1.2736756635938419E-11,1.2782396680550532E-11,1.2828200268655838E-11,1.2874167986285187E-11,1.2920300421569375E-11,1.2966598164746666E-11,1.3013061808170341E-11,1.3059691946316285E-11,1.3106489175790585E-11,1.3153454095337168E-11,1.3200587305845459E-11,1.3247889410358073E-11,1.3295361014078523E-11,1.3343002724378971E-11,1.3390815150807996E-11,1.3438798905098391E-11,1.3486954601174994E-11,1.3535282855162538E-11,1.3583784285393537E-11,1.3632459512416196E-11,1.3681309159002355E-11,1.3730333850155446E-11,1.3779534213118504E-11,1.3828910877382178E-11,1.3878464474692797E-11,1.3928195639060447E-11,1.397810500676708E-11,1.4028193216374662E-11,1.4078460908733337E-11,1.4128908726989631E-11,1.4179537316594677E-11,1.4230347325312474E-11,1.4281339403228176E-11,1.4332514202756411E-11,1.4383872378649621E-11,1.4435414588006448E-11,1.4487141490280138E-11,1.4539053747286974E-11,1.4591152023214754E-11,1.4643436984631273E-11,1.4695909300492869E-11,1.4748569642152968E-11,1.4801418683370682E-11,1.4854457100319427E-11,1.4907685571595573E-11,1.4961104778227124E-11,1.5014715403682437E-11,1.5068518133878966E-11,1.5122513657192032E-11,1.5176702664463638E-11,1.52310858490113E-11,1.5285663906636923E-11,1.5340437535635706E-11,1.5395407436805067E-11,{"$f":"AAN33","v":1.5450574313453619E-11},1.5505938871410161E-11,1.5561501819032715E-11,1.5617263867217583E-11,1.5673225729408446E-11,1.5729388121605492E-11,1.5785751762374576E-11,1.5842317372856418E-11,1.5899085676775819E-11,1.5956057400450931E-11,1.6013233272802547E-11,1.6070614025363424E-11,1.6128200392287641E-11,1.6185993110360006E-11,1.6243992919005461E-11,1.6302200560298563E-11,1.6360616778972968E-11,1.6419242322430956E-11,1.6478077940753001E-11,1.6537124386707365E-11,1.6596382415759734E-11,1.6655852786082874E-11,1.6715536258566339E-11,1.6775433596826201E-11,1.683554556721483E-11,1.6895872938830682E-11,1.695641648352816E-11,1.7017176975927469E-11,1.7078155193424543E-11,1.7139351916200981E-11,1.7200767927234033E-11,1.7262404012306621E-11,1.7324260960017387E-11,1.7386339561790784E-11,1.7448640611887202E-11,1.7511164907413131E-11,1.7573913248331363E-11,1.7636886437471216E-11,1.770008528053882E-11,1.7763510586127418E-11,1.7827163165727709E-11,1.7891043833738232E-11,1.7955153407475796E-11,1.8019492707185916E-11,1.8084062556053332E-11,1.8148863780212521E-11,1.8213897208758284E-11,1.8279163673756334E-11,1.8344664010253959E-11,1.8410399056290702E-11,1.8476369652909078E-11,1.8542576644165337E-11,1.8609020877140264E-11,1.8675703201950015E-11,1.8742624471757001E-11,1.8809785542780799E-11,1.8877187274309097E-11,1.8944830528708704E-11,1.9012716171436576E-11,1.9080845071050892E-11,1.9149218099222157E-11,1.9217836130744369E-11,1.9286700043546203E-11,1.9355810718702244E-11,{"$f":"ACZ33","v":1.942516904044426E-11},1.9494775896172518E-11,1.9564632176467138E-11,1.9634738775099479E-11,1.9705096589043585E-11,1.9775706518487656E-11,1.9846569466845572E-11,1.9917686340768436E-11,1.9989058050156189E-11,2.006068550816925E-11,2.0132569631240191E-11,2.0204711339085468E-11,2.027711155471719E-11,2.0349771204454927E-11,2.0422691217937555E-11,2.0495872528135165E-11,2.0569316071360984E-11,2.0643022787283361E-11,2.0716993618937793E-11,2.0791229512738988E-11,2.0865731418492969E-11,2.0940500289409237E-11,2.1015537082112954E-11,2.1090842756657193E-11,2.1166418276535216E-11,2.12422646086928E-11,2.1318382723540617E-11,2.1394773594966638E-11,2.1471438200348603E-11,2.1548377520566518E-11,2.1625592540015213E-11]
[null,null,null,"Debt Issue",{"$f":"F16","v":1440},null,"Euro",null,null,null,null,{"$f":"$E$31*L26","v":0},{"$f":"$E$31*M26","v":0},0,0,0,0,0,0,0,0,1440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*BY26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*EK26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*GW26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*JI26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*LU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*OG26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*QS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*TE26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*VQ26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*YC26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*AAO26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$31*ADA26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Repayment",null,null,"Euro",null,null,null,null,{"$f":"L24-L34","v":0},{"$f":"M24-M34","v":0},0,0,0,0,0,0,0,0,0,2.6813991710277287,2.691007518057245,2.70065029499695,2.7103276252206889,2.7200396325443963,2.72978644122768,2.7395681759754122,2.7493849619393238,2.7592369247196062,2.7691241903665178,2.7790468853819981,2.7890051367212836,2.798999071794535,2.8090288184684651,2.8190945050679774,2.8291962603778043,2.8393342136441584,2.8495084945763827,2.8597192333486152,2.8699665606014477,2.8802506074436023,2.8905715054536092,2.9009293866814847,2.9113243836504274,2.9217566293585078,2.9322262572803757,2.9427334013689634,2.9532781960572025,2.9638607762597404,2.9744812773746716,2.9851398352852643,2.9958365863617029,3.0065716674628327,3.0173452159379073,3.0281573696283521,3.0390082668695202,3.0498980464924692,3.0608268478257346,3.0717948106971091,3.082802075435441,3.0938487828724179,3.1049350743443771,3.1160610916941112,3.1272269772726817,3.1384328739412419,3.1496789250728643,3.1609652745543757,3.172292066788196,3.183659446694187,3.1950675597115081,3.2065165518004743,3.2180065694444258,3.2295377596516017,3.2411102699570202,{"$f":"BY24-BY34","v":3.2527242484243661},3.2643798436478866,3.2760772047542916,3.2878164814046613,3.2995978237963612,3.3114213826649648,3.3232873092861812,3.3351957554777893,3.3471468736015852,3.3591408165653238,3.3711777378246834,3.3832577913852209,3.3953811318043519,3.4075479141933167,3.419758294219176,3.4320124281067956,3.4443104726408453,3.4566525851678076,3.469038923597993,3.4814696464075521,3.4939449126405124,3.5064648819108077,3.5190297144043212,3.5316395708809365,3.5442946126765937,3.5569950017053511,3.5697409004614631,3.58253247202145,3.5953698800461931,3.6082532887830263,3.6211828630678324,3.6341587683271586,3.6471811705803301,3.660250236441577,3.6733661331221583,3.6865290284325125,3.6997390907843952,3.7129964891930394,3.7263013932793143,3.7396539732718983,3.7530544000094563,3.7665028449428233,3.7799994801372021,3.7935444782743604,3.8071380126548426,3.8207802572001892,3.8344713864551565,3.848211575589954,3.8620010004024841,3.8758398373205929,3.8897282634043253,3.9036664563481906,3.9176545944834387,3.9316928567803373,3.9457814228504664,3.9599204729490136,3.974110187977081,3.9883507494839985,4.0026423396696496,4.0169851413867992,4.0313793381434344,4.0458251141051154,4.060322654097325,4.0748721436078403,{"$f":"EK24-EK34","v":4.0894737687891016},4.1041277164605958,4.118834174111246,4.1335933299018119,4.1484053726672929,4.1632704919193504,4.1781888778487275,4.1931607213276862,4.2081862139124429,4.2232655478456298,4.2383989160587427,4.2535865121746195,4.2688285305099125,4.2841251660775725,4.2994766145893504,4.3148830724582963,4.3303447368012717,4.3458618054414764,4.3614344769109756,4.3770629504532392,4.3927474260256965,4.4084881043022888,4.4242851866760393,4.4401388752616278,4.4560493728979811,4.4720168831508662,4.4880416103154896,4.5041237594191204,4.5202635362237054,4.5364611472285077,4.5527167996727425,4.569030701538237,4.585403061552082,4.6018340891893104,4.6183239946755723,4.6348729889898266,4.6514812838670405,4.6681490918008972,4.6848766260465169,4.7016641006231836,4.7185117303170827,4.7354197306840522,4.7523883180523372,4.7694177095253583,4.7865081229844906,4.8036597770918519,4.8208728912930976,4.838147685820231,4.8554843816944206,4.8728832007288254,4.8903443655314369,4.9078680995079242,4.9254546268644948,4.9431041726107594,4.960816962562614,4.97859322334513,4.9964331823954495,5.0143370679657,5.032305109125911,5.0503375357669453,5.0684345786034442,5.0865964691767722,5.1048234398579897,5.1231157238508143,{"$f":"GW24-GW34","v":5.1414735551946125},5.1598971687673938,5.1783868002888092,5.1969426863231778,5.2155650642825027,5.2342541724295142,5.2530102498807203,5.27183353660946,5.2907242734489772,5.3096827020955022,5.3287090651113447,5.347803605927993,5.3669665688492358,5.3861981990542791,5.4054987426008898,5.424868446428543,5.4443075583615785,5.4638163271123741,5.483395002284527,5.5030438343760464,5.52276307478256,5.5425529758005316,5.5624137906304831,5.5823457733802417,5.6023491790681881,5.6224242636265158,5.6425712839045108,5.6627904976718355,5.6830821636218261,5.7034465413748041,5.7238838914813979,5.7443944754258727,5.7649785556294812,5.785636395453821,5.8063682592041967,5.8271744121330116,5.8480551204431546,5.8690106512914095,5.890041272791871,5.911147254019375,5.9323288650129449,5.9535863767792403,5.9749200612960323,5.9963301915156766,6.0178170413686081,6.0393808857668461,6.06102200060751,6.0827406627763541,6.1045371501513026,6.1264117416060113,6.1483647170134326,6.1703963572493974,6.1925069441962082,6.2146967607462447,6.2369660908055851,6.2593152192976387,6.2817444321667884,6.3042540163820524,6.3268442599407546,6.3495154518722092,6.3722678822414185,6.3951018421527834,6.4180176237538307,6.4410155202389481,{"$f":"JI24-JI34","v":6.4640958258531374},6.4872588358957781,6.5105048467244044,6.5338341557585,6.5572470614833023,6.5807438634536171,6.6043248622976591,6.6279903597208927,6.6517406585098922,6.6755760625362193,6.6994968767603069,6.7235034072353654,6.7475959611112915,6.771774846638607,6.7960403731723957,6.8203928511762637,6.8448325922263118,6.8693599090151229,6.8939751153557607,6.9186785261857855,6.9434704575712844,6.9683512267109151,6.9933211519399618,7.0183805527344134,7.0435297497150451,7.0687690646515247,7.0940988204665256,7.1195193412398634,7.1450309522126396,7.1706339797914023,7.1963287515523211,7.2221155962453834,7.2479948437985957,7.2739668253222076,7.3000318731129461,7.3261903206582675,7.3524425026406259,7.3787887549417546,7.4052294146469624,7.4317648200494482,7.458395310654625,7.4851212271844707,7.5119429115818814,7.5388607070150497,7.5658749578818538,7.5929860098142639,7.6201942096827651,7.6474999056007951,7.6749034469291981,7.7024051842806944,7.7300054695243663,7.7577046557901621,7.7855030974734101,7.8134011502393568,-1.3526217183349822E-14,-1.3574686128256827E-14,-1.3623328753549748E-14,-1.3672145681583301E-14,-1.3721137536942308E-14,-1.3770304946449684E-14,-1.3819648539174463E-14,-1.3869168946439839E-14,-1.3918866801831247E-14,-1.3968742741204476E-14,{"$f":"LU24-LU34","v":-1.4018797402693791E-14},-1.4069031426720112E-14,-1.4119445455999192E-14,-1.4170040135549854E-14,-1.4220816112702241E-14,-1.4271774037106093E-14,-1.4322914560739054E-14,-1.4374238337915034E-14,-1.4425746025292563E-14,-1.4477438281883196E-14,-1.4529315769059944E-14,-1.4581379150565745E-14,-1.4633629092521936E-14,-1.4686066263436805E-14,-1.4738691334214123E-14,-1.4791504978161723E-14,-1.4844507871000134E-14,-1.4897700690871219E-14,-1.495108411834684E-14,-1.5004658836437583E-14,-1.5058425530601483E-14,-1.5112384888752804E-14,-1.5166537601270835E-14,-1.5220884361008722E-14,-1.5275425863302335E-14,-1.5330162805979167E-14,-1.5385095889367257E-14,-1.5440225816304157E-14,-1.5495553292145914E-14,-1.5551079024776107E-14,-1.5606803724614884E-14,-1.566272810462809E-14,-1.5718852880336342E-14,-1.5775178769824212E-14,-1.5831706493749416E-14,-1.5888436775352019E-14,-1.59453703404637E-14,-1.600250791751703E-14,-1.6059850237554798E-14,-1.6117398034239372E-14,-1.617515204386206E-14,-1.6233113005352568E-14,-1.6291281660288413E-14,-1.6349658752904448E-14,-1.6408245030102355E-14,-1.6467041241460223E-14,-1.6526048139242121E-14,-1.6585266478407737E-14,-1.6644697016622034E-14,-1.6704340514264926E-14,-1.676419773444104E-14,-1.6824269442989457E-14,-1.6884556408493501E-14,-1.6945059402290602E-14,-1.7005779198482144E-14,-1.706671657394337E-14,-1.7127872308333334E-14,-1.7189247184104863E-14,-1.7250841986514573E-14,-1.7312657503632918E-14,-1.7374694526354268E-14,-1.7436953848407038E-14,-1.7499436266363828E-14,-1.7562142579651632E-14,{"$f":"OG24-OG34","v":-1.7625073590562049E-14},-1.7688230104261561E-14,-1.7751612928801832E-14,-1.7815222875130038E-14,-1.7879060757099252E-14,-1.7943127391478859E-14,-1.8007423597964992E-14,-1.8071950199191031E-14,-1.8136708020738132E-14,-1.8201697891145779E-14,-1.8266920641922384E-14,-1.8332377107555937E-14,-1.839806812552468E-14,-1.846399453630781E-14,-1.8530157183396246E-14,-1.8596556913303416E-14,-1.8663194575576089E-14,-1.8730071022805236E-14,-1.8797187110636951E-14,-1.8864543697783402E-14,-1.8932141646033792E-14,-1.8999981820265415E-14,-1.9068065088454698E-14,-1.9136392321688327E-14,-1.9204964394174378E-14,-1.9273782183253502E-14,-1.9342846569410162E-14,-1.9412158436283884E-14,-1.9481718670680567E-14,-1.9551528162583837E-14,-1.9621587805166431E-14,-1.969189849480161E-14,-1.9762461131074646E-14,-1.9833276616794331E-14,-1.9904345858004509E-14,-1.9975669763995692E-14,-2.0047249247316679E-14,-2.011908522378623E-14,-2.0191178612504795E-14,-2.026353033586627E-14,-2.0336141319569792E-14,-2.0409012492631584E-14,-2.0482144787396846E-14,-2.0555539139551685E-14,-2.062919648813508E-14,-2.0703117775550897E-14,-2.0777303947579953E-14,-2.0851755953392113E-14,-2.0926474745558436E-14,-2.1001461280063353E-14,-2.1076716516316914E-14,-2.1152241417167046E-14,-2.1228036948911896E-14,-2.1304104081312164E-14,-2.1380443787603532E-14,-2.1457057044509111E-14,-2.1533944832251935E-14,-2.1611108134567504E-14,-2.1688547938716368E-14,-2.176626523549677E-14,-2.1844261019257298E-14,-2.1922536287909637E-14,-2.2001092042941312E-14,-2.2079929289428518E-14,{"$f":"QS24-QS34","v":-2.2159049036048972E-14},-2.2238452295094815E-14,-2.2318140082485572E-14,-2.2398113417781146E-14,-2.2478373324194861E-14,-2.2558920828606557E-14,-2.2639756961575732E-14,-2.2720882757354712E-14,-2.2802299253901898E-14,-2.2884007492895046E-14,-2.2966008519744587E-14,-2.3048303383607003E-14,-2.3130893137398263E-14,-2.3213778837807274E-14,-2.3296961545309416E-14,-2.3380442324180107E-14,-2.3464222242508419E-14,-2.3548302372210741E-14,-2.3632683789044498E-14,-2.371736757262191E-14,-2.3802354806423804E-14,-2.388764657781349E-14,-2.3973243978050653E-14,-2.4059148102305335E-14,-2.4145360049671929E-14,-2.4231880923183256E-14,-2.4318711829824662E-14,-2.44058538805482E-14,-2.4493308190286831E-14,-2.4581075877968692E-14,-2.4669158066531412E-14,-2.4757555882936486E-14,-2.4846270458183672E-14,-2.4935302927325497E-14,-2.5024654429481747E-14,-2.5114326107854057E-14,-2.5204319109740534E-14,-2.5294634586550436E-14,-2.538527369381891E-14,-2.5476237591221759E-14,-2.5567527442590306E-14,-2.5659144415926254E-14,-2.5751089683416655E-14,-2.5843364421448898E-14,-2.5935969810625758E-14,-2.6028907035780498E-14,-2.6122177285992042E-14,-2.6215781754600181E-14,-2.6309721639220829E-14,-2.6403998141761368E-14,-2.6498612468436017E-14,-2.6593565829781246E-14,-2.6688859440671297E-14,-2.67844945203337E-14,-2.6880472292364891E-14,-2.6976793984745868E-14,-2.7073460829857874E-14,-2.7170474064498198E-14,-2.7267834929895984E-14,-2.736554467172811E-14,-2.7463604540135133E-14,-2.7562015789737287E-14,-2.7660779679650513E-14,-2.7759897473502594E-14,{"$f":"TE24-TE34","v":-2.7859370439449309E-14},-2.795919985019067E-14,-2.8059386982987185E-14,-2.8159933119676219E-14,-2.8260839546688393E-14,-2.8362107555064029E-14,-2.8463738440469677E-14,-2.856573350321469E-14,-2.8668094048267882E-14,-2.8770821385274173E-14,-2.8873916828571402E-14,-2.8977381697207118E-14,-2.9081217314955439E-14,-2.918542501033403E-14,-2.9290006116621062E-14,-2.9394961971872285E-14,-2.950029391893816E-14,-2.9606003305481021E-14,-2.9712091483992327E-14,-2.9818559811809967E-14,-2.9925409651135622E-14,-3.0032642369052188E-14,-3.014025933754129E-14,-3.0248261933500819E-14,-3.0356651538762526E-14,-3.046542954010976E-14,-3.0574597329295156E-14,-3.0684156303058459E-14,-3.0794107863144415E-14,-3.0904453416320686E-14,-3.1015194374395838E-14,-3.1126332154237428E-14,-3.1237868177790107E-14,-3.1349803872093857E-14,-3.1462140669302193E-14,-3.1574880006700525E-14,-3.1688023326724532E-14,-3.1801572076978633E-14,-3.1915527710254471E-14,-3.2029891684549554E-14,-3.2144665463085852E-14,-3.2259850514328577E-14,-3.2375448312004922E-14,-3.2491460335122941E-14,-3.2607888067990471E-14,-3.2724733000234101E-14,-3.2841996626818275E-14,-3.2959680448064373E-14,-3.3077785969669936E-14,-3.3196314702727923E-14,-3.3315268163746026E-14,-3.3434647874666113E-14,-3.3554455362883671E-14,-3.3674692161267338E-14,-3.3795359808178545E-14,-3.3916459847491183E-14,-3.4037993828611361E-14,-3.4159963306497216E-14,-3.4282369841678831E-14,-3.4405215000278176E-14,-3.4528500354029173E-14,-3.4652227480297778E-14,-3.4776397962102178E-14,-3.4901013388133041E-14,{"$f":"VQ24-VQ34","v":-3.5026075352773854E-14},-3.5151585456121293E-14,-3.5277545304005728E-14,-3.5403956508011744E-14,-3.5530820685498788E-14,-3.5658139459621827E-14,-3.5785914459352135E-14,-3.5914147319498152E-14,-3.6042839680726349E-14,-3.617199318958229E-14,-3.6301609498511626E-14,-3.643169026588129E-14,-3.6562237156000701E-14,-3.6693251839143033E-14,-3.6824735991566629E-14,-3.6956691295536411E-14,-3.7089119439345419E-14,-3.7222022117336408E-14,-3.7355401029923526E-14,-3.7489257883614082E-14,-3.7623594391030366E-14,-3.7758412270931561E-14,-3.789371324823573E-14,-3.8029499054041906E-14,-3.8165771425652224E-14,-3.8302532106594145E-14,-3.843978284664277E-14,-3.8577525401843235E-14,-3.8715761534533176E-14,-3.8854493013365252E-14,-3.899372161332981E-14,-3.9133449115777572E-14,-3.9273677308442443E-14,-3.9414407985464362E-14,-3.9555642947412272E-14,-3.9697384001307169E-14,-3.9839632960645188E-14,-3.9982391645420833E-14,-4.0125661882150258E-14,-4.0269445503894629E-14,-4.0413744350283584E-14,-4.0558560267538768E-14,-4.0703895108497447E-14,-4.0849750732636237E-14,-4.0996129006094851E-14,-4.1143031801700026E-14,-4.1290460998989449E-14,-4.1438418484235829E-14,-4.1586906150471E-14,-4.173592589751019E-14,-4.1885479631976267E-14,-4.2035569267324185E-14,-4.2186196723865429E-14,-4.2337363928792613E-14,-4.2489072816204118E-14,-4.2641325327128851E-14,-4.2794123409551057E-14,-4.2947469018435286E-14,-4.3101364115751348E-14,-4.3255810670499458E-14,-4.3410810658735415E-14,-4.3566366063595885E-14,-4.3722478875323775E-14,-4.387915109129368E-14,{"$f":"YC24-YC34","v":-4.4036384716037484E-14},-4.4194181761269956E-14,-4.4352544245914505E-14,-4.4511474196129032E-14,-4.4670973645331831E-14,-4.48310446342276E-14,-4.4991689210833583E-14,-4.5152909430505733E-14,-4.5314707355965049E-14,-4.5477085057323916E-14,-4.5640044612112663E-14,-4.5803588105306067E-14,-4.5967717629350081E-14,-4.6132435284188585E-14,-4.6297743177290258E-14,-4.6463643423675551E-14,-4.6630138145943716E-14,-4.6797229474300013E-14,-4.6964919546582922E-14,-4.7133210508291512E-14,-4.730210451261289E-14,-4.7471603720449758E-14,-4.7641710300448033E-14,-4.781242642902464E-14,-4.7983754290395313E-14,-4.8155696076602564E-14,-4.8328253987543722E-14,-4.8501430230999087E-14,-4.867522702266017E-14,-4.884964658615803E-14,-4.9024691153091765E-14,-4.9200362963057012E-14,-4.9376664263674632E-14,-4.9553597310619463E-14,-4.9731164367649185E-14,-4.9909367706633262E-14,-5.0088209607582031E-14,-5.0267692358675864E-14,-5.0447818256294449E-14,-5.0628589605046169E-14,-5.0810008717797587E-14,-5.0992077915703028E-14,-5.1174799528234293E-14,-5.1358175893210468E-14,-5.1542209356827801E-14,-5.1726902273689769E-14,-5.1912257006837153E-14,-5.2098275927778315E-14,-5.2284961416519526E-14,-5.2472315861595385E-14,-5.2660341660099445E-14,-5.2849041217714792E-14,-5.3038416948744938E-14,-5.3228471276144611E-14,-5.3419206631550794E-14,-5.3610625455313853E-14,-5.3802730196528724E-14,-5.3995523313066287E-14,-5.4189007271604774E-14,-5.4383184547661362E-14,-5.457805762562382E-14,-5.4773628998782301E-14,-5.4969901169361271E-14,-5.516687664855148E-14,{"$f":"AAO24-AAO34","v":-5.5364557956542129E-14},-5.5562947622553071E-14,-5.5762048184867222E-14,-5.5961862190862998E-14,-5.6162392197046924E-14,-5.636364076908634E-14,-5.6565610481842224E-14,-5.6768303919402154E-14,-5.6971723675113342E-14,-5.7175872351615829E-14,-5.7380752560875782E-14,-5.7586366924218931E-14,-5.7792718072364043E-14,-5.7999808645456685E-14,-5.8207641293102898E-14,-5.8416218674403175E-14,-5.8625543457986464E-14,-5.8835618322044246E-14,-5.9046445954364909E-14,-5.9258029052368057E-14,-5.9470370323139042E-14,-5.9683472483463627E-14,-5.9897338259862712E-14,-6.011197038862722E-14,-6.0327371615853138E-14,-6.05435446974766E-14,-6.0760492399309233E-14,-6.0978217497073419E-14,-6.119672277643794E-14,-6.1416011033053509E-14,-6.1636085072588615E-14,-6.1856947710765381E-14,-6.2078601773395626E-14,-6.2301050096416963E-14,-6.2524295525929133E-14,-6.2748340918230376E-14,-6.2973189139854041E-14,-6.3198843067605189E-14,-6.3425305588597426E-14,-6.3652579600289911E-14,-6.3880668010524283E-14,-6.4109573737561986E-14,-6.4339299710121594E-14,-6.456984886741619E-14,-6.4801224159191102E-14,-6.503342854576153E-14,-6.5266464998050512E-14,-6.5500336497626852E-14,-6.573504603674335E-14,-6.5970596618375015E-14,-6.6206991256257522E-14,-6.6444232974925779E-14,-6.6682324809752603E-14,-6.6921269806987552E-14,-6.7161071023795911E-14,-6.7401731528297857E-14,-6.7643254399607586E-14,-6.7885642727872848E-14,-6.8128899614314384E-14,-6.8373028171265692E-14,-6.8618031522212726E-14,-6.886391280183398E-14,-6.9110675156040556E-14,-6.9358321742016363E-14,{"$f":"ADA24-ADA34","v":-6.9606855728258589E-14},-6.9856280294618185E-14,-7.0106598632340575E-14,-7.0357813944106458E-14,-7.0609929444072834E-14,-7.0862948357914094E-14,-7.1116873922863286E-14,-7.1371709387753551E-14,-7.1627458013059671E-14,-7.1884123070939801E-14,-7.2141707845277345E-14,-7.2400215631722923E-14,-7.2659649737736581E-14,-7.2920013482630148E-14,-7.318131019760957E-14,-7.3443543225817669E-14,-7.3706715922376851E-14,-7.3970831654432035E-14,-7.423589380119375E-14,-7.4501905753981366E-14,-7.4768870916266468E-14,-7.503679270371642E-14,-7.5305674544238072E-14,-7.5575519878021597E-14,-7.5846332157584512E-14,-7.6118114847815857E-14,-7.6390871426020537E-14,-7.6664605381963771E-14,-7.6939320217915814E-14,-7.7215019448696679E-14,-7.7491706601721176E-14]
[null,null,null,"Closing Balance",null,null,"Euro",null,null,null,null,{"$f":"L30+L31-L32","v":0},{"$f":"M30+M31-M32","v":0},0,0,0,0,0,0,0,0,1440,1437.3186008289722,1434.627593310915,1431.9269430159181,1429.2166153906974,1426.4965757581531,1423.7667893169255,1421.0272211409501,1418.2778361790108,1415.5185992542913,1412.7494750639248,1409.9704281785428,1407.1814230418215,1404.382423970027,1401.5733951515585,1398.7543006464905,1395.9251043861127,1393.0857701724685,1390.2362616778921,1387.3765424445435,1384.5065758839421,1381.6263252764984,1378.7357537710448,1375.8348243843632,1372.9235000007127,1370.0017433713542,1367.069517114074,1364.126783712705,1361.1735055166478,1358.2096447403881,1355.2351634630134,1352.2500236277281,1349.2541870413663,1346.2476153739035,1343.2302701579656,1340.2021127883372,1337.1631045214676,1334.1132064749752,1331.0523796271495,1327.9805848164524,1324.897782741017,1321.8039339581446,1318.6989988838002,1315.5829377921061,1312.4557108148335,1309.3172779408924,1306.1675990158194,1303.006633741265,1299.8343416744767,1296.6506822277825,1293.4556146680709,1290.2490981162705,1287.031091546826,1283.8015537871745,1280.5604435172174,{"$f":"BY30+BY31-BY32","v":1277.3077192687931},1274.0433394251452,1270.7672622203909,1267.4794457389862,1264.1798479151898,1260.8684265325248,1257.5451392232387,1254.2099434677609,1250.8627965941594,1247.5036557775941,1244.1324780397695,1240.7492202483843,1237.35383911658,1233.9462912023866,1230.5265329081674,1227.0945204800605,1223.6502100074197,1220.1935574222518,1216.7245184986539,1213.2430488522464,1209.7491039396059,1206.242639057695,1202.7236093432907,1199.1919697724097,1195.6476751597331,1192.0906801580277,1188.5209392575662,1184.9384067855447,1181.3430369054984,1177.7347836167153,1174.1136007536475,1170.4794419853204,1166.83226081474,1163.1720105782986,1159.4986444451765,1155.8121154167441,1152.1123763259598,1148.3993798367667,1144.6730784434874,1140.9334244702154,1137.180370070206,1133.4138672252632,1129.6338677451261,1125.8403232668518,1122.033185254197,1118.2124049969968,1114.3779336105417,1110.5297220349519,1106.6677210345495,1102.7918811972288,1098.9021529338245,1094.9984864774763,1091.0808318829929,1087.1491390262127,1083.2033576033623,1079.2434371304132,1075.2693269424362,1071.2809761929523,1067.2783338532827,1063.2613487118958,1059.2299693737525,1055.1841442596474,1051.1238216055501,1047.0489494619424,{"$f":"EK30+EK31-EK32","v":1042.9594756931533},1038.8553479766927,1034.7365138025814,1030.6029204726797,1026.4545151000125,1022.2912446080932,1018.1130557302445,1013.9198950089168,1009.7117087950044,1005.4884432471588,1001.2500443311001,996.99645781892548,992.72762928841553,988.44350412233791,984.14402750774855,979.82914443529023,975.49879969848894,971.15293789304746,966.79150341613649,962.41444046568324,958.02169303965752,953.61320493535527,949.18891974867927,944.74878087341767,940.29273150051972,935.82071461736882,931.33267300705336,926.82854924763421,922.30828571141046,917.771824564182,913.2191077645092,908.65007706297092,904.06467400141889,899.46283991222958,894.84451591755396,890.20964292856411,885.55816164469707,880.89001255289622,876.20513592684972,871.50347182622659,866.78496009590947,862.04954036522543,857.29715204717309,852.52773433764776,847.74122621466324,842.93756643757138,838.11669354627827,833.27854586045805,828.42306147876366,823.55017827803488,818.65983391250347,813.75196581299554,808.82651118613103,803.88340701352024,798.92259005095764,793.94399682761252,788.94756364521709,783.93322657725139,778.90092146812549,773.85058393235852,768.78214935375513,763.69555288457832,758.5907294447203,753.46761372086951,{"$f":"GW30+GW31-GW32","v":748.32614016567493},743.1662429969075,737.98785619661874,732.79091351029558,727.57534844601309,722.34109427358362,717.08808402370289,711.81625048709338,706.52552621364441,701.21584351154888,695.88713444643759,690.53933084050959,685.1723642716604,679.78616607260608,674.38066733000517,668.95579888357668,663.51149132521505,658.04767499810271,652.5642799958182,647.06123616144214,641.53847308665956,635.99592011085906,630.43350632022862,624.8511605468484,619.24881136778026,613.62638710415376,607.98381582024922,602.32102532257738,596.63794315895552,590.93449661758075,585.21061272609938,579.46621825067348,573.70123969504402,567.9156032995902,562.10923504038601,556.28206062825302,550.43400550780984,544.56499485651841,538.67495358372651,532.76380632970711,526.83147746469422,520.87789108791503,514.90297102661896,508.9066408351033,502.88882379373467,496.84944290796784,490.78842090736032,484.70568024458396,478.60114309443264,472.47473135282661,466.3263666358132,460.15597027856381,453.96346333436759,447.74876657362137,441.51180048281577,435.25248526351811,428.97074083135135,422.66648681496929,416.33964255502855,409.99012710315634,403.61785922091491,397.22275737876214,390.80473975500831,384.36372423476939,{"$f":"JI30+JI31-JI32","v":377.89962840891627},371.4123695730205,364.90186472629608,358.3680305705376,351.81078350905432,345.2300396456007,338.62571478330301,331.9977244235821,325.34598376507222,318.67040770253601,311.97091082577572,305.24740741854038,298.49981145742908,291.72803661079047,284.93199623761808,278.1116033864418,271.26677079421546,264.39741088520032,257.50343576984454,250.58475724365877,243.64128678608748,236.67293555937655,229.67961440743659,222.66123385470217,215.61770410498713,208.54893504033561,201.45483621986909,194.33531687862924,187.19028592641661,180.0196519466252,172.82332319507287,165.6012075988275,158.35321275502889,151.07924592970667,143.77921405659373,136.45302373593546,129.10058123329483,121.72179247835308,114.31656306370611,106.88479824365666,99.426402933002038,91.941281705817573,84.42933879423569,76.890478087220643,69.324603129338783,61.731617119524522,54.111422909841757,46.463923004240961,38.789019557311761,31.086614373031068,23.356608903506704,15.598904247716542,7.8134011502431315,3.7747582837255322E-12,3.7882845009088823E-12,3.8018591870371392E-12,3.8154825157906889E-12,3.8291546614722725E-12,3.8428757990092144E-12,3.8566461039556644E-12,3.8704657524948391E-12,3.8843349214412787E-12,3.8982537882431099E-12,3.9122225309843144E-12,{"$f":"LU30+LU31-LU32","v":3.9262413283870085E-12},3.9403103598137285E-12,3.9544298052697274E-12,3.9685998454052772E-12,3.9828206615179797E-12,3.9970924355550856E-12,4.0114153501158243E-12,4.0257895884537394E-12,4.0402153344790323E-12,4.0546927727609153E-12,4.0692220885299755E-12,4.0838034676805409E-12,4.0984370967730626E-12,4.1131231630364997E-12,4.1278618543707137E-12,4.1426533593488751E-12,4.1574978672198752E-12,4.1723955679107464E-12,4.187346652029093E-12,4.2023513108655304E-12,4.2174097363961321E-12,4.2325221212848845E-12,4.247688658886155E-12,4.2629095432471634E-12,4.2781849691104655E-12,4.2935151319164445E-12,4.3089002278058121E-12,4.3243404536221165E-12,4.3398360069142625E-12,4.3553870859390383E-12,4.3709938896636532E-12,4.3866566177682817E-12,4.4023754706486183E-12,4.4181506494184424E-12,4.433982355912192E-12,4.4498707926875444E-12,4.4658161630280085E-12,4.4818186709455258E-12,4.4978785211830807E-12,4.5139959192173197E-12,4.5301710712611821E-12,4.5464041842665345E-12,4.5626954659268232E-12,4.5790451246797276E-12,4.5954533697098299E-12,4.6119204109512899E-12,4.6284464590905317E-12,4.6450317255689397E-12,4.6616764225855615E-12,4.678380763099826E-12,4.6951449608342672E-12,4.7119692302772565E-12,4.7288537866857503E-12,4.7457988460880411E-12,4.7628046252865229E-12,4.7798713418604663E-12,4.7969992141687995E-12,4.8141884613529045E-12,4.8314393033394193E-12,4.8487519608430525E-12,4.8661266553694063E-12,4.8835636092178131E-12,4.9010630454841765E-12,4.9186251880638279E-12,{"$f":"OG30+OG31-OG32","v":4.9362502616543898E-12},4.9539384917586511E-12,4.971690104687453E-12,4.9895053275625829E-12,5.007384388319682E-12,5.0253275157111609E-12,5.0433349393091257E-12,5.0614068895083167E-12,5.0795435975290548E-12,5.0977452954202009E-12,5.116012216062123E-12,5.1343445931696788E-12,5.1527426612952034E-12,5.1712066558315113E-12,5.1897368130149076E-12,5.2083333699282114E-12,5.2269965645037872E-12,5.245726635526592E-12,5.2645238226372293E-12,5.2833883663350129E-12,5.3023205079810463E-12,5.3213204898013119E-12,5.3403885548897667E-12,5.3595249472114548E-12,5.3787299116056295E-12,5.3980036937888833E-12,5.4173465403582937E-12,5.4367586987945773E-12,5.4562404174652579E-12,5.4757919456278415E-12,5.4954135334330077E-12,5.515105431927809E-12,5.5348678930588833E-12,5.5547011696756775E-12,5.5746055155336821E-12,5.5945811852976781E-12,5.6146284345449948E-12,5.6347475197687811E-12,5.6549386983812857E-12,5.6752022287171521E-12,5.6955383700367217E-12,5.7159473825293532E-12,5.7364295273167501E-12,5.7569850664563019E-12,5.7776142629444372E-12,5.7983173807199878E-12,5.8190946846675675E-12,5.8399464406209593E-12,5.8608729153665176E-12,5.8818743766465809E-12,5.9029510931628977E-12,5.924103334580065E-12,5.9453313715289765E-12,5.9666354756102884E-12,5.9880159193978921E-12,6.009472976442401E-12,6.0310069212746528E-12,6.0526180294092202E-12,6.0743065773479363E-12,6.0960728425834331E-12,6.11791710360269E-12,6.1398396398905996E-12,6.1618407319335409E-12,6.1839206612229698E-12,{"$f":"QS30+QS31-QS32","v":6.2060797102590187E-12},6.2283181625541137E-12,6.2506363026365994E-12,6.2730344160543803E-12,6.2955127893785749E-12,6.3180717102071815E-12,6.3407114671687576E-12,6.3634323499261122E-12,6.3862346491800138E-12,6.4091186566729085E-12,6.4320846651926531E-12,6.4551329685762602E-12,6.4782638617136587E-12,6.5014776405514658E-12,6.5247746020967749E-12,6.548155044420955E-12,6.5716192666634636E-12,6.5951675690356746E-12,6.6188002528247194E-12,6.642517620397341E-12,6.6663199752037649E-12,6.6902076217815786E-12,6.7141808657596293E-12,6.7382400138619349E-12,6.7623853739116072E-12,6.7866172548347903E-12,6.810935966664615E-12,6.8353418205451632E-12,6.8598351287354503E-12,6.8844162046134186E-12,6.9090853626799499E-12,6.9338429185628861E-12,6.9586891890210697E-12,6.983624491948395E-12,7.008649146377877E-12,7.0337634724857313E-12,7.0589677915954715E-12,7.0842624261820222E-12,7.1096476998758409E-12,7.1351239374670629E-12,7.1606914649096529E-12,7.1863506093255792E-12,7.2121016990089957E-12,7.2379450634304448E-12,7.2638810332410701E-12,7.2899099402768501E-12,7.3160321175628416E-12,7.3422478993174412E-12,7.3685576209566617E-12,7.3949616190984237E-12,7.42146023156686E-12,7.4480537973966414E-12,7.4747426568373122E-12,7.5015271513576451E-12,7.5284076236500102E-12,7.5553844176347562E-12,7.5824578784646145E-12,7.6096283525291132E-12,7.6368961874590086E-12,7.664261732130736E-12,7.6917253366708719E-12,7.7192873524606095E-12,7.7469481321402593E-12,7.774708029613762E-12,{"$f":"TE30+TE31-TE32","v":7.8025674000532114E-12},7.8305265999034014E-12,7.8585859868863879E-12,7.8867459200060644E-12,7.9150067595527534E-12,7.9433688671078173E-12,7.9718326055482872E-12,8.0003983390515024E-12,8.0290664330997705E-12,8.0578372544850439E-12,8.0867111713136149E-12,8.115688553010822E-12,8.144769770325777E-12,8.1739551953361114E-12,8.2032452014527318E-12,8.2326401634246042E-12,8.2621404573435419E-12,8.2917464606490227E-12,8.3214585521330148E-12,8.3512771119448252E-12,8.3812025215959609E-12,8.4112351639650128E-12,8.4413754233025546E-12,8.471623685236055E-12,8.5019803367748173E-12,8.5324457663149275E-12,8.5630203636442224E-12,8.5937045199472801E-12,8.6244986278104252E-12,8.6554030812267465E-12,8.6864182756011429E-12,8.7175446077553799E-12,8.7487824759331708E-12,8.780132279805264E-12,8.8115944204745661E-12,8.8431693004812666E-12,8.8748573238079916E-12,8.9066588958849704E-12,8.9385744235952249E-12,8.9706043152797746E-12,9.0027489807428605E-12,9.0350088312571888E-12,9.0673842795691944E-12,9.0998757399043177E-12,9.1324836279723087E-12,9.1652083609725433E-12,9.1980503575993618E-12,9.2310100380474258E-12,9.2640878240170953E-12,9.2972841387198225E-12,9.3305994068835679E-12,9.3640340547582349E-12,9.3975885101211187E-12,9.4312632022823858E-12,9.4650585620905642E-12,9.4989750219380552E-12,9.533013015766666E-12,9.567172979073163E-12,9.6014553489148419E-12,9.6358605639151199E-12,9.6703890642691489E-12,9.7050412917494469E-12,9.7398176897115484E-12,9.7747187030996807E-12,{"$f":"VQ30+VQ31-VQ32","v":9.8097447784524549E-12},9.844896363908576E-12,9.8801739092125812E-12,9.915577865720593E-12,9.9511086864060917E-12,9.9867668258657136E-12,1.0022552740325066E-11,1.0058466887644564E-11,1.0094509727325291E-11,1.0130681720514873E-11,1.0166983330013385E-11,1.0203415020279266E-11,1.0239977257435266E-11,1.027667050927441E-11,1.0313495245265977E-11,1.0350451936561513E-11,1.0387541056000859E-11,1.0424763078118195E-11,1.0462118479148118E-11,1.0499607737031731E-11,1.0537231331422762E-11,1.0574989743693693E-11,1.0612883456941929E-11,1.0650912955995971E-11,1.0689078727421623E-11,1.0727381259528216E-11,1.0765821042374859E-11,1.0804398567776701E-11,1.0843114329311235E-11,1.0881968822324599E-11,1.0920962543937929E-11,1.0960095993053706E-11,1.0999369670362148E-11,1.1038784078347613E-11,1.1078339721295025E-11,1.1118037105296333E-11,1.1157876738256978E-11,1.1197859129902399E-11,1.1237984791784548E-11,1.1278254237288443E-11,1.1318667981638727E-11,1.1359226541906267E-11,1.1399930437014765E-11,1.1440780187747401E-11,1.1481776316753496E-11,1.1522919348555196E-11,1.1564209809554185E-11,1.160564822803842E-11,1.1647235134188892E-11,1.1688971060086402E-11,1.1730856539718379E-11,1.1772892108985703E-11,1.1815078305709567E-11,1.1857415669638359E-11,1.1899904742454564E-11,1.1942546067781692E-11,1.1985340191191244E-11,1.202828766020968E-11,1.2071389024325431E-11,1.2114644834995931E-11,1.2158055645654667E-11,1.2201622011718264E-11,1.2245344490593587E-11,1.2289223641684881E-11,{"$f":"YC30+YC31-YC32","v":1.2333260026400919E-11},1.2377454208162189E-11,1.2421806752408104E-11,1.2466318226604233E-11,1.2510989200249564E-11,1.2555820244883792E-11,1.2600811934094624E-11,1.2645964843525131E-11,1.2691279550881095E-11,1.2736756635938419E-11,1.2782396680550532E-11,1.2828200268655838E-11,1.2874167986285187E-11,1.2920300421569375E-11,1.2966598164746666E-11,1.3013061808170341E-11,1.3059691946316285E-11,1.3106489175790585E-11,1.3153454095337168E-11,1.3200587305845459E-11,1.3247889410358073E-11,1.3295361014078523E-11,1.3343002724378971E-11,1.3390815150807996E-11,1.3438798905098391E-11,1.3486954601174994E-11,1.3535282855162538E-11,1.3583784285393537E-11,1.3632459512416196E-11,1.3681309159002355E-11,1.3730333850155446E-11,1.3779534213118504E-11,1.3828910877382178E-11,1.3878464474692797E-11,1.3928195639060447E-11,1.397810500676708E-11,1.4028193216374662E-11,1.4078460908733337E-11,1.4128908726989631E-11,1.4179537316594677E-11,1.4230347325312474E-11,1.4281339403228176E-11,1.4332514202756411E-11,1.4383872378649621E-11,1.4435414588006448E-11,1.4487141490280138E-11,1.4539053747286974E-11,1.4591152023214754E-11,1.4643436984631273E-11,1.4695909300492869E-11,1.4748569642152968E-11,1.4801418683370682E-11,1.4854457100319427E-11,1.4907685571595573E-11,1.4961104778227124E-11,1.5014715403682437E-11,1.5068518133878966E-11,1.5122513657192032E-11,1.5176702664463638E-11,1.52310858490113E-11,1.5285663906636923E-11,1.5340437535635706E-11,1.5395407436805067E-11,1.5450574313453619E-11,{"$f":"AAO30+AAO31-AAO32","v":1.5505938871410161E-11},1.5561501819032715E-11,1.5617263867217583E-11,1.5673225729408446E-11,1.5729388121605492E-11,1.5785751762374576E-11,1.5842317372856418E-11,1.5899085676775819E-11,1.5956057400450931E-11,1.6013233272802547E-11,1.6070614025363424E-11,1.6128200392287641E-11,1.6185993110360006E-11,1.6243992919005461E-11,1.6302200560298563E-11,1.6360616778972968E-11,1.6419242322430956E-11,1.6478077940753001E-11,1.6537124386707365E-11,1.6596382415759734E-11,1.6655852786082874E-11,1.6715536258566339E-11,1.6775433596826201E-11,1.683554556721483E-11,1.6895872938830682E-11,1.695641648352816E-11,1.7017176975927469E-11,1.7078155193424543E-11,1.7139351916200981E-11,1.7200767927234033E-11,1.7262404012306621E-11,1.7324260960017387E-11,1.7386339561790784E-11,1.7448640611887202E-11,1.7511164907413131E-11,1.7573913248331363E-11,1.7636886437471216E-11,1.770008528053882E-11,1.7763510586127418E-11,1.7827163165727709E-11,1.7891043833738232E-11,1.7955153407475796E-11,1.8019492707185916E-11,1.8084062556053332E-11,1.8148863780212521E-11,1.8213897208758284E-11,1.8279163673756334E-11,1.8344664010253959E-11,1.8410399056290702E-11,1.8476369652909078E-11,1.8542576644165337E-11,1.8609020877140264E-11,1.8675703201950015E-11,1.8742624471757001E-11,1.8809785542780799E-11,1.8877187274309097E-11,1.8944830528708704E-11,1.9012716171436576E-11,1.9080845071050892E-11,1.9149218099222157E-11,1.9217836130744369E-11,1.9286700043546203E-11,1.9355810718702244E-11,1.942516904044426E-11,{"$f":"ADA30+ADA31-ADA32","v":1.9494775896172518E-11},1.9564632176467138E-11,1.9634738775099479E-11,1.9705096589043585E-11,1.9775706518487656E-11,1.9846569466845572E-11,1.9917686340768436E-11,1.9989058050156189E-11,2.006068550816925E-11,2.0132569631240191E-11,2.0204711339085468E-11,2.027711155471719E-11,2.0349771204454927E-11,2.0422691217937555E-11,2.0495872528135165E-11,2.0569316071360984E-11,2.0643022787283361E-11,2.0716993618937793E-11,2.0791229512738988E-11,2.0865731418492969E-11,2.0940500289409237E-11,2.1015537082112954E-11,2.1090842756657193E-11,2.1166418276535216E-11,2.12422646086928E-11,2.1318382723540617E-11,2.1394773594966638E-11,2.1471438200348603E-11,2.1548377520566518E-11,2.1625592540015213E-11,2.1703084246616933E-11]
[null,null,null,"Interest",{"$f":"F17","v":3.5833333333333329E-3},null,"Euro",null,null,null,null,{"$f":"L30*$E$34","v":0},{"$f":"M30*$E$34","v":0},0,0,0,0,0,0,0,0,0,5.1599999999999993,5.150391652970483,5.140748876030778,5.1310715458070391,5.1213595384833317,5.111612729800048,5.1018309950523157,5.0920142090884042,5.0821622463081217,5.0722749806612102,5.0623522856457299,5.0523940343064444,5.042400099233193,5.0323703525592629,5.0223046659597506,5.0122029106499237,5.0020649573835696,4.9918906764513453,4.9816799376791128,4.9714326104262803,4.9611485635841257,4.9508276655741188,4.9404697843462433,4.9300747873773005,4.9196425416692202,4.9091729137473523,4.8986657696587645,4.8881209749705254,4.8775383947679876,4.8669178936530564,4.8562593357424637,4.8455625846660251,4.8348275035648953,4.8240539550898207,4.8132418013993759,4.8023909041582078,4.7915011245352588,4.7805723232019934,4.7696043603306189,4.7585970955922869,4.7475503881553101,4.7364640966833509,4.7253380793336168,4.7141721937550463,4.7029662970864861,4.6917202459548637,4.6804338964733523,4.669107104239532,4.657739724333541,4.6463316113162199,4.6348826192272536,4.6233926015833022,4.6118614113761263,4.6002889010707078,{"$f":"BY30*$E$34","v":4.5886749226033618},4.5770193273798414,4.5653219662734363,4.5535826896230667,4.5418013472313667,4.5299777883627632,4.5181118617415468,4.5062034155499386,4.4942522974261427,4.4822583544624042,4.4702214332030445,4.4581413796425071,4.4460180392233761,4.4338512568344113,4.421640876808552,4.4093867429209324,4.3970886983868827,4.3847465858599204,4.3723602474297349,4.3599295246201759,4.3474542583872156,4.3349342891169202,4.3223694566234068,4.3097596001467915,4.2971045583511343,4.2844041693223769,4.2716582705662649,4.258866699006278,4.2460292909815349,4.2331458822447017,4.2202163079598956,4.2072404027005694,4.1942180004473979,4.181148934586151,4.1680330379055697,4.1548701425952155,4.1416600802433328,4.1284026818346886,4.1150977777484137,4.1017451977558297,4.0883447710182717,4.0748963260849047,4.0613996908905259,4.0478546927533676,4.0342611583728853,4.0206189138275388,4.0069277845725715,3.993187595437774,3.9793981706252439,3.9655593337071351,3.9516709076234027,3.9377327146795373,3.9237445765442893,3.9097063142473907,3.8956177481772616,3.8814786980787144,3.8672889830506469,3.8530484215437295,3.8387568313580784,3.8244140296409292,3.8100198328842931,3.7955740569226126,3.7810765169304026,3.7665270274198877,{"$f":"EK30*$E$34","v":3.7519254022386264},3.7372714545671322,3.7225649969164816,3.707805841125916,3.6929937983604351,3.6781286791083776,3.663210293179,3.6482384497000422,3.6332129571152847,3.6181336231820986,3.6030002549689852,3.5878126588531081,3.5725706405178159,3.557274004950155,3.5419225564383772,3.5265160985694317,3.5110544342264562,3.4955373655862516,3.4799646941167528,3.4643362205744888,3.4486517450020311,3.4329110667254392,3.4171139843516891,3.4012602957661002,3.3853497981297465,3.3693822878768618,3.3533575607122379,3.3372754116086076,3.3211356348040222,3.3049380237992203,3.2886823713549851,3.272368469489491,3.2559961094756456,3.2395650818384172,3.2230751763521557,3.2065261820379014,3.1899178871606875,3.1732500792268308,3.1565225449812111,3.1397350704045444,3.1228874407106448,3.1059794403436753,3.0890108529753908,3.0719814615023697,3.0548910480432374,3.0377393939358761,3.0205262797346304,3.003251485207497,2.9859147893333078,2.9685159702989026,2.9510548054962915,2.9335310715198037,2.9159445441632337,2.898294998416969,2.880582208465114,2.862805947682598,2.844965988632278,2.8270621030620275,2.809094061901817,2.7910616352607827,2.7729645924242843,2.7548027018509558,2.7365757311697387,2.7182834471769142,{"$f":"GW30*$E$34","v":2.6999256158331155},2.6815020022603346,2.6630123707389184,2.6444564847045502,2.6258341067452253,2.6071449985982134,2.5883889211470077,2.5695656344182685,2.5506748975787508,2.5317164689322254,2.5126901059163833,2.4935955650997346,2.4744326021784926,2.4552009719734493,2.4359004284268382,2.4165307245991849,2.3970916126661495,2.3775828439153535,2.358004168743201,2.3383553366516816,2.3186360962451675,2.2988461952271964,2.2789853803972449,2.2590533976474858,2.2390499919595399,2.2189749074012122,2.1988278871232172,2.1786086733558929,2.1583170074059019,2.1379526296529239,2.1175152795463306,2.0970046956018558,2.0764206153982463,2.0557627755739074,2.0350309118235312,2.0142247588947164,1.993344050584573,1.9723885197363185,1.9513578982358575,1.930251917008353,1.9090703060147836,1.8878127942484875,1.8664791097316953,1.845068979512051,1.8235821296591199,1.8020182852608824,1.7803771704202178,1.7586585082513744,1.7368620208764256,1.7149874294217167,1.6930344540142952,1.6710028137783304,1.64889222683152,1.6267024102814838,1.6044330802221431,1.5820839517300898,1.5596547388609396,1.5371451546456756,1.5145549110869732,1.4918837191555188,1.4691312887863099,1.446297328874945,1.4233815472738975,1.4003836507887797,{"$f":"JI30*$E$34","v":1.3773033451745902},1.3541403351319499,1.3308943243033233,1.3075650152692275,1.2841521095444262,1.2606553075741112,1.2370743087300691,1.2134088113068355,1.1896585125178356,1.1658231084915087,1.1419022942674206,1.1178957637923628,1.0938032099164363,1.0696243243891208,1.0453587978553325,1.0210063198514647,0.9965665788014163,0.97203926201260527,0.94742405567196764,0.92272064484194283,0.89792871345644387,0.87304794431681332,0.84807801908776592,0.82301861829331435,0.79786942131268268,0.77263010637620377,0.74730035056120248,0.72187982978786414,0.69636821881508804,0.67076519123632605,0.64507041947540689,0.61928357478234441,0.59340432722913183,0.56743234570552015,0.54136729791478222,0.51520885036946085,0.488956668387102,0.46261041608597309,0.43616975638076516,0.40963435097828022,0.38300386037310297,0.35627794384325728,0.32945625944584628,0.30253846401267787,0.27552421314587394,0.24841316121346393,0.22120496134496284,0.19389926542693295,0.16649572409853008,0.13899398674703378,0.11139370150336131,8.3694515237565673E-2,5.5896073554317603E-2,2.7998020788371217E-2,1.3526217183349822E-14,1.3574686128256827E-14,1.3623328753549748E-14,1.3672145681583301E-14,1.3721137536942308E-14,1.3770304946449684E-14,1.3819648539174463E-14,1.3869168946439839E-14,1.3918866801831247E-14,1.3968742741204476E-14,{"$f":"LU30*$E$34","v":1.4018797402693791E-14},1.4069031426720112E-14,1.4119445455999192E-14,1.4170040135549854E-14,1.4220816112702241E-14,1.4271774037106093E-14,1.4322914560739054E-14,1.4374238337915034E-14,1.4425746025292563E-14,1.4477438281883196E-14,1.4529315769059944E-14,1.4581379150565745E-14,1.4633629092521936E-14,1.4686066263436805E-14,1.4738691334214123E-14,1.4791504978161723E-14,1.4844507871000134E-14,1.4897700690871219E-14,1.495108411834684E-14,1.5004658836437583E-14,1.5058425530601483E-14,1.5112384888752804E-14,1.5166537601270835E-14,1.5220884361008722E-14,1.5275425863302335E-14,1.5330162805979167E-14,1.5385095889367257E-14,1.5440225816304157E-14,1.5495553292145914E-14,1.5551079024776107E-14,1.5606803724614884E-14,1.566272810462809E-14,1.5718852880336342E-14,1.5775178769824212E-14,1.5831706493749416E-14,1.5888436775352019E-14,1.59453703404637E-14,1.600250791751703E-14,1.6059850237554798E-14,1.6117398034239372E-14,1.617515204386206E-14,1.6233113005352568E-14,1.6291281660288413E-14,1.6349658752904448E-14,1.6408245030102355E-14,1.6467041241460223E-14,1.6526048139242121E-14,1.6585266478407737E-14,1.6644697016622034E-14,1.6704340514264926E-14,1.676419773444104E-14,1.6824269442989457E-14,1.6884556408493501E-14,1.6945059402290602E-14,1.7005779198482144E-14,1.706671657394337E-14,1.7127872308333334E-14,1.7189247184104863E-14,1.7250841986514573E-14,1.7312657503632918E-14,1.7374694526354268E-14,1.7436953848407038E-14,1.7499436266363828E-14,1.7562142579651632E-14,{"$f":"OG30*$E$34","v":1.7625073590562049E-14},1.7688230104261561E-14,1.7751612928801832E-14,1.7815222875130038E-14,1.7879060757099252E-14,1.7943127391478859E-14,1.8007423597964992E-14,1.8071950199191031E-14,1.8136708020738132E-14,1.8201697891145779E-14,1.8266920641922384E-14,1.8332377107555937E-14,1.839806812552468E-14,1.846399453630781E-14,1.8530157183396246E-14,1.8596556913303416E-14,1.8663194575576089E-14,1.8730071022805236E-14,1.8797187110636951E-14,1.8864543697783402E-14,1.8932141646033792E-14,1.8999981820265415E-14,1.9068065088454698E-14,1.9136392321688327E-14,1.9204964394174378E-14,1.9273782183253502E-14,1.9342846569410162E-14,1.9412158436283884E-14,1.9481718670680567E-14,1.9551528162583837E-14,1.9621587805166431E-14,1.969189849480161E-14,1.9762461131074646E-14,1.9833276616794331E-14,1.9904345858004509E-14,1.9975669763995692E-14,2.0047249247316679E-14,2.011908522378623E-14,2.0191178612504795E-14,2.026353033586627E-14,2.0336141319569792E-14,2.0409012492631584E-14,2.0482144787396846E-14,2.0555539139551685E-14,2.062919648813508E-14,2.0703117775550897E-14,2.0777303947579953E-14,2.0851755953392113E-14,2.0926474745558436E-14,2.1001461280063353E-14,2.1076716516316914E-14,2.1152241417167046E-14,2.1228036948911896E-14,2.1304104081312164E-14,2.1380443787603532E-14,2.1457057044509111E-14,2.1533944832251935E-14,2.1611108134567504E-14,2.1688547938716368E-14,2.176626523549677E-14,2.1844261019257298E-14,2.1922536287909637E-14,2.2001092042941312E-14,2.2079929289428518E-14,{"$f":"QS30*$E$34","v":2.2159049036048972E-14},2.2238452295094815E-14,2.2318140082485572E-14,2.2398113417781146E-14,2.2478373324194861E-14,2.2558920828606557E-14,2.2639756961575732E-14,2.2720882757354712E-14,2.2802299253901898E-14,2.2884007492895046E-14,2.2966008519744587E-14,2.3048303383607003E-14,2.3130893137398263E-14,2.3213778837807274E-14,2.3296961545309416E-14,2.3380442324180107E-14,2.3464222242508419E-14,2.3548302372210741E-14,2.3632683789044498E-14,2.371736757262191E-14,2.3802354806423804E-14,2.388764657781349E-14,2.3973243978050653E-14,2.4059148102305335E-14,2.4145360049671929E-14,2.4231880923183256E-14,2.4318711829824662E-14,2.44058538805482E-14,2.4493308190286831E-14,2.4581075877968692E-14,2.4669158066531412E-14,2.4757555882936486E-14,2.4846270458183672E-14,2.4935302927325497E-14,2.5024654429481747E-14,2.5114326107854057E-14,2.5204319109740534E-14,2.5294634586550436E-14,2.538527369381891E-14,2.5476237591221759E-14,2.5567527442590306E-14,2.5659144415926254E-14,2.5751089683416655E-14,2.5843364421448898E-14,2.5935969810625758E-14,2.6028907035780498E-14,2.6122177285992042E-14,2.6215781754600181E-14,2.6309721639220829E-14,2.6403998141761368E-14,2.6498612468436017E-14,2.6593565829781246E-14,2.6688859440671297E-14,2.67844945203337E-14,2.6880472292364891E-14,2.6976793984745868E-14,2.7073460829857874E-14,2.7170474064498198E-14,2.7267834929895984E-14,2.736554467172811E-14,2.7463604540135133E-14,2.7562015789737287E-14,2.7660779679650513E-14,2.7759897473502594E-14,{"$f":"TE30*$E$34","v":2.7859370439449309E-14},2.795919985019067E-14,2.8059386982987185E-14,2.8159933119676219E-14,2.8260839546688393E-14,2.8362107555064029E-14,2.8463738440469677E-14,2.856573350321469E-14,2.8668094048267882E-14,2.8770821385274173E-14,2.8873916828571402E-14,2.8977381697207118E-14,2.9081217314955439E-14,2.918542501033403E-14,2.9290006116621062E-14,2.9394961971872285E-14,2.950029391893816E-14,2.9606003305481021E-14,2.9712091483992327E-14,2.9818559811809967E-14,2.9925409651135622E-14,3.0032642369052188E-14,3.014025933754129E-14,3.0248261933500819E-14,3.0356651538762526E-14,3.046542954010976E-14,3.0574597329295156E-14,3.0684156303058459E-14,3.0794107863144415E-14,3.0904453416320686E-14,3.1015194374395838E-14,3.1126332154237428E-14,3.1237868177790107E-14,3.1349803872093857E-14,3.1462140669302193E-14,3.1574880006700525E-14,3.1688023326724532E-14,3.1801572076978633E-14,3.1915527710254471E-14,3.2029891684549554E-14,3.2144665463085852E-14,3.2259850514328577E-14,3.2375448312004922E-14,3.2491460335122941E-14,3.2607888067990471E-14,3.2724733000234101E-14,3.2841996626818275E-14,3.2959680448064373E-14,3.3077785969669936E-14,3.3196314702727923E-14,3.3315268163746026E-14,3.3434647874666113E-14,3.3554455362883671E-14,3.3674692161267338E-14,3.3795359808178545E-14,3.3916459847491183E-14,3.4037993828611361E-14,3.4159963306497216E-14,3.4282369841678831E-14,3.4405215000278176E-14,3.4528500354029173E-14,3.4652227480297778E-14,3.4776397962102178E-14,3.4901013388133041E-14,{"$f":"VQ30*$E$34","v":3.5026075352773854E-14},3.5151585456121293E-14,3.5277545304005728E-14,3.5403956508011744E-14,3.5530820685498788E-14,3.5658139459621827E-14,3.5785914459352135E-14,3.5914147319498152E-14,3.6042839680726349E-14,3.617199318958229E-14,3.6301609498511626E-14,3.643169026588129E-14,3.6562237156000701E-14,3.6693251839143033E-14,3.6824735991566629E-14,3.6956691295536411E-14,3.7089119439345419E-14,3.7222022117336408E-14,3.7355401029923526E-14,3.7489257883614082E-14,3.7623594391030366E-14,3.7758412270931561E-14,3.789371324823573E-14,3.8029499054041906E-14,3.8165771425652224E-14,3.8302532106594145E-14,3.843978284664277E-14,3.8577525401843235E-14,3.8715761534533176E-14,3.8854493013365252E-14,3.899372161332981E-14,3.9133449115777572E-14,3.9273677308442443E-14,3.9414407985464362E-14,3.9555642947412272E-14,3.9697384001307169E-14,3.9839632960645188E-14,3.9982391645420833E-14,4.0125661882150258E-14,4.0269445503894629E-14,4.0413744350283584E-14,4.0558560267538768E-14,4.0703895108497447E-14,4.0849750732636237E-14,4.0996129006094851E-14,4.1143031801700026E-14,4.1290460998989449E-14,4.1438418484235829E-14,4.1586906150471E-14,4.173592589751019E-14,4.1885479631976267E-14,4.2035569267324185E-14,4.2186196723865429E-14,4.2337363928792613E-14,4.2489072816204118E-14,4.2641325327128851E-14,4.2794123409551057E-14,4.2947469018435286E-14,4.3101364115751348E-14,4.3255810670499458E-14,4.3410810658735415E-14,4.3566366063595885E-14,4.3722478875323775E-14,4.387915109129368E-14,{"$f":"YC30*$E$34","v":4.4036384716037484E-14},4.4194181761269956E-14,4.4352544245914505E-14,4.4511474196129032E-14,4.4670973645331831E-14,4.48310446342276E-14,4.4991689210833583E-14,4.5152909430505733E-14,4.5314707355965049E-14,4.5477085057323916E-14,4.5640044612112663E-14,4.5803588105306067E-14,4.5967717629350081E-14,4.6132435284188585E-14,4.6297743177290258E-14,4.6463643423675551E-14,4.6630138145943716E-14,4.6797229474300013E-14,4.6964919546582922E-14,4.7133210508291512E-14,4.730210451261289E-14,4.7471603720449758E-14,4.7641710300448033E-14,4.781242642902464E-14,4.7983754290395313E-14,4.8155696076602564E-14,4.8328253987543722E-14,4.8501430230999087E-14,4.867522702266017E-14,4.884964658615803E-14,4.9024691153091765E-14,4.9200362963057012E-14,4.9376664263674632E-14,4.9553597310619463E-14,4.9731164367649185E-14,4.9909367706633262E-14,5.0088209607582031E-14,5.0267692358675864E-14,5.0447818256294449E-14,5.0628589605046169E-14,5.0810008717797587E-14,5.0992077915703028E-14,5.1174799528234293E-14,5.1358175893210468E-14,5.1542209356827801E-14,5.1726902273689769E-14,5.1912257006837153E-14,5.2098275927778315E-14,5.2284961416519526E-14,5.2472315861595385E-14,5.2660341660099445E-14,5.2849041217714792E-14,5.3038416948744938E-14,5.3228471276144611E-14,5.3419206631550794E-14,5.3610625455313853E-14,5.3802730196528724E-14,5.3995523313066287E-14,5.4189007271604774E-14,5.4383184547661362E-14,5.457805762562382E-14,5.4773628998782301E-14,5.4969901169361271E-14,5.516687664855148E-14,{"$f":"AAO30*$E$34","v":5.5364557956542129E-14},5.5562947622553071E-14,5.5762048184867222E-14,5.5961862190862998E-14,5.6162392197046924E-14,5.636364076908634E-14,5.6565610481842224E-14,5.6768303919402154E-14,5.6971723675113342E-14,5.7175872351615829E-14,5.7380752560875782E-14,5.7586366924218931E-14,5.7792718072364043E-14,5.7999808645456685E-14,5.8207641293102898E-14,5.8416218674403175E-14,5.8625543457986464E-14,5.8835618322044246E-14,5.9046445954364909E-14,5.9258029052368057E-14,5.9470370323139042E-14,5.9683472483463627E-14,5.9897338259862712E-14,6.011197038862722E-14,6.0327371615853138E-14,6.05435446974766E-14,6.0760492399309233E-14,6.0978217497073419E-14,6.119672277643794E-14,6.1416011033053509E-14,6.1636085072588615E-14,6.1856947710765381E-14,6.2078601773395626E-14,6.2301050096416963E-14,6.2524295525929133E-14,6.2748340918230376E-14,6.2973189139854041E-14,6.3198843067605189E-14,6.3425305588597426E-14,6.3652579600289911E-14,6.3880668010524283E-14,6.4109573737561986E-14,6.4339299710121594E-14,6.456984886741619E-14,6.4801224159191102E-14,6.503342854576153E-14,6.5266464998050512E-14,6.5500336497626852E-14,6.573504603674335E-14,6.5970596618375015E-14,6.6206991256257522E-14,6.6444232974925779E-14,6.6682324809752603E-14,6.6921269806987552E-14,6.7161071023795911E-14,6.7401731528297857E-14,6.7643254399607586E-14,6.7885642727872848E-14,6.8128899614314384E-14,6.8373028171265692E-14,6.8618031522212726E-14,6.886391280183398E-14,6.9110675156040556E-14,6.9358321742016363E-14,{"$f":"ADA30*$E$34","v":6.9606855728258589E-14},6.9856280294618185E-14,7.0106598632340575E-14,7.0357813944106458E-14,7.0609929444072834E-14,7.0862948357914094E-14,7.1116873922863286E-14,7.1371709387753551E-14,7.1627458013059671E-14,7.1884123070939801E-14,7.2141707845277345E-14,7.2400215631722923E-14,7.2659649737736581E-14,7.2920013482630148E-14,7.318131019760957E-14,7.3443543225817669E-14,7.3706715922376851E-14,7.3970831654432035E-14,7.423589380119375E-14,7.4501905753981366E-14,7.4768870916266468E-14,7.503679270371642E-14,7.5305674544238072E-14,7.5575519878021597E-14,7.5846332157584512E-14,7.6118114847815857E-14,7.6390871426020537E-14,7.6664605381963771E-14,7.6939320217915814E-14,7.7215019448696679E-14,7.7491706601721176E-14]
[]
[null,null,null,"Closing Test",{"$f":"LOOKUP(F22,4:4,33:33)","v":3.7882845009088823E-12},null,"Test",{"$f":"ROUND(E36,0)=0","v":true}]
[]
[null,null,null,"Project Cash Flow",null,null,"Euro",null,null,{"$f":"SUM(L38:XFD38)","v":2905.9162280356195},null,{"$f":"L11-L13","v":-450},{"$f":"M11-M13","v":-180},0,-270,-360,-540,0,0,0,0,0,6.8000000000000016,6.8112307528530591,6.8224800542075359,8.200497521637347,8.7274188918861828,9.2560584004327566,12.361794044555189,12.382210552457366,9.3019955849116833,8.2820965216802378,7.258803192756627,6.7514494323566652,6.9360000000000062,6.9446109588012979,6.9532326080021685,8.354237953049541,8.8873977391515808,9.4218684715862864,12.57808747407968,12.593703015175176,9.4570034570798445,8.4166615206277573,7.3737218647042377,6.8555279462649388,7.0400400000000021,7.0487801231833132,7.0575310971221974,8.4795515223452789,9.0207087052388495,9.5631964986600746,12.76675878619087,12.782608560402798,9.5988585089360381,8.5429114434371698,7.484327692674797,6.9583608654589097,7.1456405999999983,7.1545118250310598,7.1633940635790267,8.6067447951804539,9.156019335817426,9.7066444461399684,12.958260167983724,12.974347688808828,9.7428413865700687,8.6710551150887198,7.5965926080649133,7.062736278440787,7.2528252089999912,7.2618295024065196,7.2708449745327055,8.735845967108153,9.2933596258546807,9.8522441128320626,{"$f":"BY11-BY13","v":13.152634070503471},13.168962904140955,9.8889840073686148,8.8011209418150465,7.7105414971858828,7.1686773226173965,7.3616175871349894,7.3707569449426149,7.3799076491506943,8.8668836566147746,9.432760020242501,10.000027774524543,13.349923581561022,13.366497347703065,10.037318767479144,8.9331377559422709,7.8261996196436705,7.2762074824566563,7.4720418509420128,7.4813182991167526,7.4906062638879529,8.9998869114639923,9.5742514205461333,10.150028191142406,13.550172435284432,13.566994807918608,10.187878548991327,9.0671348222814014,7.9435926139383231,7.3853505946935041,7.5841224787061412,7.5935380736035025,7.602965357846271,9.1348852151359505,9.7178651918543242,10.302278614009539,13.753425021813696,13.770499730037383,10.340696727226195,9.2031418446156206,8.0627465031473964,7.496130853613904,7.6978843158867312,7.7074411447075519,7.7170098382139631,9.2719084933629876,9.863633169732136,10.456812793219679,13.959726397140894,13.977057225987938,10.495807178134582,9.3411889722848507,8.1836877006946018,7.6085728164181088,7.8133525806250281,7.823052761878162,7.8327649857871684,9.4109871207634281,10.011587667278112,10.613664985117971,14.169122293098003,14.18671308437775,10.653244285806597,9.4813068068691191,{"$f":"EK11-EK13","v":8.3064430162050176},7.7227014086643777,7.9305528693343996,7.9403985533063306,7.9502564605739714,9.5521519275748741,10.161761482287279,10.772869959894733,14.381659127494462,14.399513780643407,10.813042950093688,9.6235264089721486,8.4310396614480876,7.8385419297943368,8.0495111623744098,8.0595045316059188,8.0695103074825756,9.6954342064884909,10.314187904521582,10.934463009293147,14.597384014406869,14.615506487353048,10.975238594345086,9.7678793051067245,8.5575052563698026,7.9561200587412459,8.1702538298100205,8.1803970995800022,8.1905529620948077,9.8408657195858105,10.468900723089396,11.098479954432534,14.816344774622962,14.834739084663333,11.139867173260257,9.9143974946833193,8.685867835215344,8.0754618596223597,8.2928076372571642,8.3031030560736951,8.3134112565262246,9.98847870537959,10.625934233935729,11.264957153749016,15.038589946242297,15.057260170933272,11.30696518085915,10.06311345710356,8.8161558527435684,8.1965937875166901,8.4171997518160175,8.4276496019147977,8.4381124253741131,10.13830588596028,10.785323247444762,11.433931511055246,15.264168795435921,15.283119073497264,11.476569658572032,10.214060158960109,8.9483981905347161,8.3195426943294368,8.5434577480932532,8.5540643459435142,{"$f":"GW11-GW13","v":8.564684111754719},10.290380474249677,10.947103096156425,11.605440483721065,15.49313132736745,15.512365859599711,11.648718203450603,10.367271061344503,9.0826241633927314,8.444335834744372,8.6716096143146455,8.6823753111326596,8.6931543734310335,10.444736181363414,11.111309642598762,11.779522090976874,15.725528297277952,15.7450513474937,11.823448976502357,10.522780127264665,9.2188635258436165,8.5710008722655324,8.8016837585293608,8.8126109407996456,8.8235516890324952,10.601407224083861,11.27797928723774,11.956214922341523,15.961411221737116,15.981227117706098,12.000800711149887,10.680621829173631,9.3571464787312681,8.6995658853495108,8.9337090149072971,8.9448001049116357,8.9559049643679778,10.760428332445112,11.447148976546298,12.135558146176637,16.200832390063162,16.220945524471681,12.180812721817128,10.84083115661123,9.4975036759122329,8.8300593736297515,9.0677146501309025,9.0789721064853062,9.0902435388334943,10.921834757431785,11.61885621119449,12.317591518369284,16.443844875914102,16.464259707338748,12.36352491264438,11.003443623960393,9.6399662310509111,8.9625102642341918,9.2037303698828605,9.2151566880825815,9.2265971919159906,11.085662278793256,11.793139054362401,12.502355391144816,{"$f":"JI11-JI13","v":16.690502549052809},16.711223602948824,12.54897778633404,11.168495278319794,9.7845657245166695,9.0969479181976993,9.3417863254310998,9.3533840384038154,9.3649961497947274,11.25194721297515,11.970036140177832,12.689890722011983,16.940860087288591,16.96189195699305,12.737212453129047,11.336022707494587,9.9313342103844153,9.2334021369706623,9.4819131203125622,9.4936847989798707,9.5054710920416454,11.420726421169773,12.149586682280495,12.880239082842158,17.194972988597915,17.216320336347934,12.928270639925973,11.506063048106999,10.080304223540177,9.3719031690252166,9.6241418171172448,9.6360900709645616,9.6480531584222629,11.592037317487312,12.331830482514695,13.073442669084782,17.452897583426875,17.474565141393146,13.122194699524858,11.678653993828599,10.231508786893276,9.5124817165605915,9.7685039443740003,9.7806314220290265,9.7927739557985927,11.765917877249617,12.516807939752409,13.269544309121047,17.714691047178267,17.736683618514032,13.319027620017723,11.85383380373602,10.384981418696666,9.6551689423089933,9.9150315035396019,9.9273408933594549,9.9396655651355648,11.942406645408353,12.704560058848687,13.468587473757852,17.980411412885928,18.00273387279173,13.518813034317978,12.031641310792052,{"$f":"LU11-LU13","v":10.540756139977111},9.7999964764436225,10.063756976092691,10.076251006759842,10.088760548612592,12.121542745089473,12.895128459731412,13.670616285864217,18.250117584079213,18.272774880883603,13.721595229832745,12.212115930453932,10.698867482076764,9.9469964235902744,10.214713330734078,10.227394771861237,10.240091956841779,12.30336588626581,13.088555386627377,13.875675530152174,18.523869347840389,18.546866504096844,13.927419158280228,12.395297669410732,10.859350494307909,10.096201369944122,10.367934030695086,10.380805693439148,10.393693336194401,12.487916374559791,13.284883717426782,14.083810663104449,18.801727388057987,18.825069501658287,14.136330445654426,12.581227134451888,11.022240751722524,10.247644390493281,10.523453041155507,10.536517778840732,10.549598736237312,12.675235120178183,13.484156973188178,14.295067823051008,19.083753298878847,19.107445544183154,14.348375402339236,12.76994554146866,11.187574362998356,10.401359056350675,10.681304836772833,10.694565545523337,10.707842717280867,12.86536364698085,13.686419327785993,14.509493840396768,19.370009598362021,19.394057227345893,14.563601033374317,12.961494724590684,11.355387978443327,10.557379442195931,10.841524409324421,10.854984028706182,{"$f":"OG11-OG13","v":10.868460358040075},13.058344101685556,13.891715617702777,14.727136248002713,19.660559742337444,19.684968085756072,14.782055048874925,13.155917145459538,11.525718798119971,10.715740133828863,11.004147275464282,11.017808789136771,11.031487263410671,13.254219263210834,14.100091351968313,14.948043291722746,19.955468138472497,19.980242607042403,15.003785874608042,13.353255902641424,11.698604580091764,10.876476235836291,11.169209484596239,11.183075920973813,11.196959572361823,13.453032552158987,14.311592722247827,15.172263941098578,20.254800160549571,20.279946246148029,15.228842662727153,13.553554741181038,11.874083648793135,11.039623379373829,11.336747626865179,11.350822059788417,11.364913965947245,13.654828040441366,14.526266613081539,15.39984790021505,20.558622162957807,20.584145439840242,15.457275302668055,13.756858062298749,12.052194903525027,11.205217730064433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS11-QS13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TE11-TE13","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,{"$f":"VQ11-VQ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YC11-YC13","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,{"$f":"AAO11-AAO13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADA11-ADA13","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]
[null,null,null,"Project IRR",{"$f":"IRR(L38:AEE38,0.0001)","v":4.7853087094074098E-3},{"$f":"(1+E39)^12-1","v":5.8959419440479666E-2},{"$f":"XIRR(L38:AEE38,L5:AEE5)","v":5.8912971615791315E-2}]
[]
[null,null,null,"Equity IRR without Construction Funding",null,null,"Euro",null,null,{"$f":"SUM(L41:XFD41)","v":1993.4964767272998},null,{"$f":"L38+L31-L24","v":-450},{"$f":"M38+M31-M24","v":-180},0,-270,-360,-540,0,0,0,0,1440,-1.0413991710277264,-1.0301684181746689,-1.0189191168201921,0.35909835060961903,0.88601972085845482,1.4146592294050286,4.5203948735274615,4.5408113814296378,1.4605964138839553,0.44069735065250981,-0.58259597827110099,-1.0899497386710628,-0.90539917102772183,-0.89678821222643013,-0.88816656302555952,0.51283878202181299,1.0459985681238528,1.5804693005585584,4.7366883030519524,4.7523038441474483,1.6156042860521165,0.57526234960002931,-0.46767730632349025,-0.98587122476278921,-0.80135917102772591,-0.79261904784441484,-0.78386807390553059,0.63815235131755088,1.1793095342111215,1.7217973276323466,4.925359615163142,4.9412093893750697,1.7574593379083101,0.70151227240944181,-0.35707147835293096,-0.88303830556881824,-0.69575857102772964,-0.68688734599666823,-0.67800510744870124,0.76534562415272589,1.314620164789698,1.8652452751122404,5.1168609969559959,5.1329485177811005,1.9014422155423407,0.82965594406099186,-0.24480656296281467,-0.77866289258694099,-0.58857396202773682,-0.5795696686212084,-0.57055419649502248,0.89444679608042499,1.4519604548269527,2.0108449418043346,{"$f":"BY38+BY31-BY24","v":5.3112348994757426},5.3275637331132266,2.0475848363408868,0.95972177078731846,-0.13085767384184521,-0.67272184841033145,-0.47978158389273862,-0.47064222608511308,-0.46149152187703368,1.0254844855870466,1.5913608492147731,2.1586286034968154,5.508524410533294,5.5250981766753373,2.1959195964514162,1.0917385849145429,-1.5199551384057486E-2,-0.56519168857107172,-0.3693573200857152,-0.36008087191097538,-0.35079290713977507,1.1584877404362643,1.7328522495184053,2.3086290201146777,5.7087732642567044,5.7255956368908798,2.3464793779635986,1.2257356512536735,0.10219344291059507,-0.45604857633422391,-0.25727669232158679,-0.24786109742422546,-0.23843381318145696,1.2934860441082225,1.8764660208265962,2.4608794429818115,5.9120258507859678,5.9291005590096546,2.4992975561984672,1.3617426735878926,0.22134733211966839,-0.34526831741382402,-0.14351485514099682,-0.13395802632017606,-0.12438933281376485,1.4305093223352596,2.022233998704408,2.6154136221919515,6.1183272261131663,6.13565805496021,2.6544080071068539,1.4997898012571227,0.34228852966687384,-0.2328263546096192,-2.8046590402699856E-2,-1.8346409149565979E-2,-8.6341852405595887E-3,1.5695879497357001,2.1701884962503843,2.7722658140902432,6.3277231220702745,6.3453139133500223,2.811845114778869,1.6399076358413911,{"$f":"EK38+EK31-EK24","v":0.46504384517728958},-0.11869776236335028,8.9153698306671636E-2,9.899938227860261E-2,0.10885728954624341,1.7107527565471461,2.3203623112595508,2.9314707888670046,6.5402599564667341,6.5581146096156786,2.9716437790659604,1.7821272379444206,0.5896404904203596,-2.8572412333911501E-3,0.20811199134668179,0.21810536057819085,0.2281111364548476,1.8540350354607629,2.4727887334938536,3.0930638382654188,6.7559848433791405,6.7741073163253205,3.1338394233173581,1.9264801340789965,0.71610608534207465,0.11472088771351796,0.32885465878229247,0.33899792855227417,0.34915379106707967,1.9994665485580825,2.627501552061668,3.2570807834048061,6.9749456035952342,6.9933399136356051,3.2984680022325286,2.0729983236555913,0.84446866418761601,0.23406268859463175,0.4514084662294362,0.46170388504596716,0.4720120854984966,2.1470795343518621,2.7845350629080006,3.4235579827212881,7.197190775214569,7.2158609999055443,3.4655660098314218,2.2217142860758319,0.9747566817158404,0.35519461648896211,0.57580058078828955,0.58625043088706974,0.59671325434638511,2.2969067149325522,2.9439240764170336,3.5925323400275175,7.4227696244081933,7.4417199024695364,3.6351704875443041,2.372660987932381,1.1069990195069881,0.47814352330170884,0.70205857706552521,0.71266517491578618,{"$f":"GW38+GW31-GW24","v":0.72328494072699101},2.4489813032219487,3.1057039251286973,3.7640413126933367,7.6517321563397225,7.6709666885719834,3.8073190324228747,2.5258718903167754,1.2412249923650034,0.60293666371664401,0.83021044328691751,0.8409761401049316,0.85175520240330549,2.6033370103356859,3.2699104715710341,3.9381229199491461,7.8841291262502242,7.9036521764659717,3.9820498054746292,2.6813809562369375,1.3774643548158885,0.72960170123780443,0.96028458750163281,0.97121176977191759,0.98215251800476722,2.7600080530561328,3.4365801162100116,4.1148157513137953,8.1200120507093878,8.1398279466783698,4.1594015401221593,2.8392226581459035,1.5157473077035402,0.85816671432178282,1.0923098438795691,1.1034009338839077,1.1145057933402498,2.9190291614173844,3.6057498055185704,4.2941589751489087,8.3594332190354343,8.3795463534439527,4.3394135507894003,2.9994319855835023,1.6561045048845049,0.98866020260202347,1.2263154791031745,1.2375729354575782,1.2488443678057664,3.0804355864040573,3.7774570401667624,4.4761923473415557,8.6024457048863745,8.6228605363110198,4.5221257416166516,3.1620444529326655,1.7985670600231831,1.1211110932064638,1.3623311988551325,1.3737575170548535,1.3851980208882626,3.2442631077655282,3.9517398833346729,4.6609562201170878,{"$f":"JI38+JI31-JI24","v":8.849103378025081},8.8698244319210957,4.7075786153063124,3.327096107292066,1.9431665534889415,1.2555487471699713,1.5003871544033718,1.5119848673760874,1.5235969787669994,3.4105480419474219,4.1286369691501044,4.8484915509842548,9.0994609162608633,9.1204927859653218,4.8958132821013187,3.4946235364668592,2.0899350393566873,1.3920029659429343,1.6405139492848342,1.6522856279521427,1.6640719210139174,3.579327250142045,4.3081875112527666,5.0388399118144296,9.3535738175701866,9.374921165320206,5.086871468898245,3.6646638770792705,2.2389050525124485,1.5305039979974886,1.7827426460895168,1.7946908999368336,1.8066539873945349,3.7506381464595844,4.4904313114869669,5.2320434980570543,9.6114984123991469,9.6331659703654182,5.28079552849713,3.8372548228008707,2.3901096158655477,1.6710825455328635,1.9271047733462723,1.9392322510012985,1.9513747847708647,3.9245187062218889,4.6754087687246813,5.4281451380933188,9.8732918761505388,9.8952844474863042,5.4776284489899947,4.0124346327082918,2.5435822476689385,1.8137697712812653,9.9150315035396019,9.9273408933594549,9.9396655651355648,11.942406645408353,12.704560058848687,13.468587473757852,17.980411412885928,18.00273387279173,13.518813034317978,12.031641310792052,{"$f":"LU38+LU31-LU24","v":10.540756139977111},9.7999964764436225,10.063756976092691,10.076251006759842,10.088760548612592,12.121542745089473,12.895128459731412,13.670616285864217,18.250117584079213,18.272774880883603,13.721595229832745,12.212115930453932,10.698867482076764,9.9469964235902744,10.214713330734078,10.227394771861237,10.240091956841779,12.30336588626581,13.088555386627377,13.875675530152174,18.523869347840389,18.546866504096844,13.927419158280228,12.395297669410732,10.859350494307909,10.096201369944122,10.367934030695086,10.380805693439148,10.393693336194401,12.487916374559791,13.284883717426782,14.083810663104449,18.801727388057987,18.825069501658287,14.136330445654426,12.581227134451888,11.022240751722524,10.247644390493281,10.523453041155507,10.536517778840732,10.549598736237312,12.675235120178183,13.484156973188178,14.295067823051008,19.083753298878847,19.107445544183154,14.348375402339236,12.76994554146866,11.187574362998356,10.401359056350675,10.681304836772833,10.694565545523337,10.707842717280867,12.86536364698085,13.686419327785993,14.509493840396768,19.370009598362021,19.394057227345893,14.563601033374317,12.961494724590684,11.355387978443327,10.557379442195931,10.841524409324421,10.854984028706182,{"$f":"OG38+OG31-OG24","v":10.868460358040075},13.058344101685556,13.891715617702777,14.727136248002713,19.660559742337444,19.684968085756072,14.782055048874925,13.155917145459538,11.525718798119971,10.715740133828863,11.004147275464282,11.017808789136771,11.031487263410671,13.254219263210834,14.100091351968313,14.948043291722746,19.955468138472497,19.980242607042403,15.003785874608042,13.353255902641424,11.698604580091764,10.876476235836291,11.169209484596239,11.183075920973813,11.196959572361823,13.453032552158987,14.311592722247827,15.172263941098578,20.254800160549571,20.279946246148029,15.228842662727153,13.553554741181038,11.874083648793135,11.039623379373829,11.336747626865179,11.350822059788417,11.364913965947245,13.654828040441366,14.526266613081539,15.39984790021505,20.558622162957807,20.584145439840242,15.457275302668055,13.756858062298749,12.052194903525027,11.205217730064433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS38+QS31-QS24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TE38+TE31-TE24","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,{"$f":"VQ38+VQ31-VQ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YC38+YC31-YC24","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,{"$f":"AAO38+AAO31-AAO24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADA38+ADA31-ADA24","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]
[]
[null,null,null,"Equity IRR",{"$f":"IRR(L41:AEE41)","v":6.171811929539528E-3},{"$f":"(1+E43)^12-1","v":7.6628212103952542E-2},"% p.a."]
[]
[null,"Corect"]
[null,null,"Month",null,null,null,"Month",null,null,null,null,{"$f":"MONTH(L4)","v":1},{"$f":"MONTH(M4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(BY4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(EK4)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(GW4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(JI4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(LU4)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(OG4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(QS4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(TE4)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(VQ4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(YC4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(AAO4)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(ADA4)","v":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,"Flag for > COD",null,{"$f":"E6","v":"2023-12-01"},null,"Flag",null,null,null,null,{"$f":"(L4>$E$47)*1","v":0},{"$f":"(M4>$E$47)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BY4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EK4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GW4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JI4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LU4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OG4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QS4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(TE4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(VQ4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(YC4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AAO4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(ADA4>$E$47)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Period of Debt Repayment",null,{"$f":"'InputC-Financing'!E10","v":5},{"$f":"'InputC-Financing'!E11","v":11},"Flag",null,null,null,null,{"$f":"(OR(L46=$E$48,L46=$F$48))*L47","v":0},{"$f":"(OR(M46=$E$48,M46=$F$48))*M47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(OR(BY46=$E$48,BY46=$F$48))*BY47","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(OR(EK46=$E$48,EK46=$F$48))*EK47","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(OR(GW46=$E$48,GW46=$F$48))*GW47","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(OR(JI46=$E$48,JI46=$F$48))*JI47","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(OR(LU46=$E$48,LU46=$F$48))*LU47","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(OR(OG46=$E$48,OG46=$F$48))*OG47","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(OR(QS46=$E$48,QS46=$F$48))*QS47","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(OR(TE46=$E$48,TE46=$F$48))*TE47","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(OR(VQ46=$E$48,VQ46=$F$48))*VQ47","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(OR(YC46=$E$48,YC46=$F$48))*YC47","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(OR(AAO46=$E$48,AAO46=$F$48))*AAO47","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(OR(ADA46=$E$48,ADA46=$F$48))*ADA47","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0]
[null,null,"Repayment Counter for Sumif (Adjust by 1, Include Pre-COD)",null,null,null,"Counter",null,null,null,null,{"$f":"K49+K48+L6","v":1},{"$f":"L49+L48+M6","v":2},3,4,5,6,7,8,9,10,11,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,{"$f":"BX49+BX48+BY6","v":20},20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,{"$f":"EJ49+EJ48+EK6","v":30},30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,{"$f":"GV49+GV48+GW6","v":41},41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,{"$f":"JH49+JH48+JI6","v":52},52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,{"$f":"LT49+LT48+LU6","v":62},62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,72,72,72,72,72,72,73,73,{"$f":"OF49+OF48+OG6","v":73},73,73,73,74,74,74,74,74,74,75,75,75,75,75,75,76,76,76,76,76,76,77,77,77,77,77,77,78,78,78,78,78,78,79,79,79,79,79,79,80,80,80,80,80,80,81,81,81,81,81,81,82,82,82,82,82,82,83,83,83,83,83,83,{"$f":"QR49+QR48+QS6","v":84},84,84,84,84,84,85,85,85,85,85,85,86,86,86,86,86,86,87,87,87,87,87,87,88,88,88,88,88,88,89,89,89,89,89,89,90,90,90,90,90,90,91,91,91,91,91,91,92,92,92,92,92,92,93,93,93,93,93,93,94,94,94,94,{"$f":"TD49+TD48+TE6","v":94},94,95,95,95,95,95,95,96,96,96,96,96,96,97,97,97,97,97,97,98,98,98,98,98,98,99,99,99,99,99,99,100,100,100,100,100,100,101,101,101,101,101,101,102,102,102,102,102,102,103,103,103,103,103,103,104,104,104,104,104,104,105,105,{"$f":"VP49+VP48+VQ6","v":105},105,105,105,106,106,106,106,106,106,107,107,107,107,107,107,108,108,108,108,108,108,109,109,109,109,109,109,110,110,110,110,110,110,111,111,111,111,111,111,112,112,112,112,112,112,113,113,113,113,113,113,114,114,114,114,114,114,115,115,115,115,115,115,{"$f":"YB49+YB48+YC6","v":116},116,116,116,116,116,117,117,117,117,117,117,118,118,118,118,118,118,119,119,119,119,119,119,120,120,120,120,120,120,121,121,121,121,121,121,122,122,122,122,122,122,123,123,123,123,123,123,124,124,124,124,124,124,125,125,125,125,125,125,126,126,126,126,{"$f":"AAN49+AAN48+AAO6","v":126},126,127,127,127,127,127,127,128,128,128,128,128,128,129,129,129,129,129,129,130,130,130,130,130,130,131,131,131,131,131,131,132,132,132,132,132,132,133,133,133,133,133,133,134,134,134,134,134,134,135,135,135,135,135,135,136,136,136,136,136,136,137,137,{"$f":"ACZ49+ACZ48+ADA6","v":137},137,137,137,138,138,138,138,138,138,139,139,139,139,139,139,140,140,140,140,140,140,141,141,141,141,141,141,142,142,142]
[null,null,"Sumif for Interest",null,null,null,"Euro",null,null,null,null,{"$f":"SUMIF(49:49,L49,34:34)","v":0},{"$f":"SUMIF(49:49,M49,34:34)","v":0},0,0,0,0,0,0,0,0,30.81518434309168,30.81518434309168,30.81518434309168,30.81518434309168,30.81518434309168,30.81518434309168,30.81518434309168,30.463028751062225,30.463028751062225,30.463028751062225,30.463028751062225,30.463028751062225,30.463028751062225,30.103233662237045,30.103233662237045,30.103233662237045,30.103233662237045,30.103233662237045,30.103233662237045,29.735633348987179,29.735633348987179,29.735633348987179,29.735633348987179,29.735633348987179,29.735633348987179,29.360058488466908,29.360058488466908,29.360058488466908,29.360058488466908,29.360058488466908,29.360058488466908,28.976336084620787,28.976336084620787,28.976336084620787,28.976336084620787,28.976336084620787,28.976336084620787,28.584289388498817,28.584289388498817,28.584289388498817,28.584289388498817,28.584289388498817,28.584289388498817,28.183737816842896,28.183737816842896,28.183737816842896,28.183737816842896,28.183737816842896,28.183737816842896,27.77449686890715,27.77449686890715,27.77449686890715,27.77449686890715,27.77449686890715,27.77449686890715,{"$f":"SUMIF(49:49,BY49,34:34)","v":27.356378041473839},27.356378041473839,27.356378041473839,27.356378041473839,27.356378041473839,27.356378041473839,26.92918874202558,26.92918874202558,26.92918874202558,26.92918874202558,26.92918874202558,26.92918874202558,26.492732200034077,26.492732200034077,26.492732200034077,26.492732200034077,26.492732200034077,26.492732200034077,26.046807376324242,26.046807376324242,26.046807376324242,26.046807376324242,26.046807376324242,26.046807376324242,25.591208870472293,25.591208870472293,25.591208870472293,25.591208870472293,25.591208870472293,25.591208870472293,25.125726826194796,25.125726826194796,25.125726826194796,25.125726826194796,25.125726826194796,25.125726826194796,24.65014683468544,24.65014683468544,24.65014683468544,24.65014683468544,24.65014683468544,24.65014683468544,24.164249835854665,24.164249835854665,24.164249835854665,24.164249835854665,24.164249835854665,24.164249835854665,23.667812017427,23.667812017427,23.667812017427,23.667812017427,23.667812017427,23.667812017427,23.160604711849363,23.160604711849363,23.160604711849363,23.160604711849363,23.160604711849363,23.160604711849363,22.642394290962955,22.642394290962955,22.642394290962955,22.642394290962955,{"$f":"SUMIF(49:49,EK49,34:34)","v":22.642394290962955},22.642394290962955,22.112942058390253,22.112942058390253,22.112942058390253,22.112942058390253,22.112942058390253,22.112942058390253,21.572004139587449,21.572004139587449,21.572004139587449,21.572004139587449,21.572004139587449,21.572004139587449,21.019331369511757,21.019331369511757,21.019331369511757,21.019331369511757,21.019331369511757,21.019331369511757,20.454669177851869,20.454669177851869,20.454669177851869,20.454669177851869,20.454669177851869,20.454669177851869,19.877757471768561,19.877757471768561,19.877757471768561,19.877757471768561,19.877757471768561,19.877757471768561,19.288330516091641,19.288330516091641,19.288330516091641,19.288330516091641,19.288330516091641,19.288330516091641,18.686116810917838,18.686116810917838,18.686116810917838,18.686116810917838,18.686116810917838,18.686116810917838,18.070838966553449,18.070838966553449,18.070838966553449,18.070838966553449,18.070838966553449,18.070838966553449,17.44221357574401,17.44221357574401,17.44221357574401,17.44221357574401,17.44221357574401,17.44221357574401,16.799951083132143,16.799951083132143,16.799951083132143,16.799951083132143,16.799951083132143,16.799951083132143,16.143755651883573,16.143755651883573,{"$f":"SUMIF(49:49,GW49,34:34)","v":16.143755651883573},16.143755651883573,16.143755651883573,16.143755651883573,15.473325027419692,15.473325027419692,15.473325027419692,15.473325027419692,15.473325027419692,15.473325027419692,14.78835039819408,14.78835039819408,14.78835039819408,14.78835039819408,14.78835039819408,14.78835039819408,14.088516253448748,14.088516253448748,14.088516253448748,14.088516253448748,14.088516253448748,14.088516253448748,13.373500237884594,13.373500237884594,13.373500237884594,13.373500237884594,13.373500237884594,13.373500237884594,12.642973003179165,12.642973003179165,12.642973003179165,12.642973003179165,12.642973003179165,12.642973003179165,11.896598056283349,11.896598056283349,11.896598056283349,11.896598056283349,11.896598056283349,11.896598056283349,11.134031604427019,11.134031604427019,11.134031604427019,11.134031604427019,11.134031604427019,11.134031604427019,10.354922396762358,10.354922396762358,10.354922396762358,10.354922396762358,10.354922396762358,10.354922396762358,9.5589115625718506,9.5589115625718506,9.5589115625718506,9.5589115625718506,9.5589115625718506,9.5589115625718506,8.7456324459664234,8.7456324459664234,8.7456324459664234,8.7456324459664234,8.7456324459664234,8.7456324459664234,{"$f":"SUMIF(49:49,JI49,34:34)","v":7.9147104369976278},7.9147104369976278,7.9147104369976278,7.9147104369976278,7.9147104369976278,7.9147104369976278,7.0657627991060314,7.0657627991060314,7.0657627991060314,7.0657627991060314,7.0657627991060314,7.0657627991060314,6.1983984928263762,6.1983984928263762,6.1983984928263762,6.1983984928263762,6.1983984928263762,6.1983984928263762,5.3122179956682478,5.3122179956682478,5.3122179956682478,5.3122179956682478,5.3122179956682478,5.3122179956682478,4.4068131180893673,4.4068131180893673,4.4068131180893673,4.4068131180893673,4.4068131180893673,4.4068131180893673,3.4817668154766466,3.4817668154766466,3.4817668154766466,3.4817668154766466,3.4817668154766466,3.4817668154766466,2.5366529960484807,2.5366529960484807,2.5366529960484807,2.5366529960484807,2.5366529960484807,2.5366529960484807,1.5710363245897578,1.5710363245897578,1.5710363245897578,1.5710363245897578,1.5710363245897578,1.5710363245897578,0.58447202192917969,0.58447202192917969,0.58447202192917969,0.58447202192917969,0.58447202192917969,0.58447202192917969,8.1887820230131684E-14,8.1887820230131684E-14,8.1887820230131684E-14,8.1887820230131684E-14,8.1887820230131684E-14,8.1887820230131684E-14,8.3664255858063928E-14,8.3664255858063928E-14,8.3664255858063928E-14,8.3664255858063928E-14,{"$f":"SUMIF(49:49,LU49,34:34)","v":8.3664255858063928E-14},8.3664255858063928E-14,8.5479228640011466E-14,8.5479228640011466E-14,8.5479228640011466E-14,8.5479228640011466E-14,8.5479228640011466E-14,8.5479228640011466E-14,8.7333574582760195E-14,8.7333574582760195E-14,8.7333574582760195E-14,8.7333574582760195E-14,8.7333574582760195E-14,8.7333574582760195E-14,8.9228147829031622E-14,8.9228147829031622E-14,8.9228147829031622E-14,8.9228147829031622E-14,8.9228147829031622E-14,8.9228147829031622E-14,9.1163821050915342E-14,9.1163821050915342E-14,9.1163821050915342E-14,9.1163821050915342E-14,9.1163821050915342E-14,9.1163821050915342E-14,9.3141485851836415E-14,9.3141485851836415E-14,9.3141485851836415E-14,9.3141485851836415E-14,9.3141485851836415E-14,9.3141485851836415E-14,9.5162053177242718E-14,9.5162053177242718E-14,9.5162053177242718E-14,9.5162053177242718E-14,9.5162053177242718E-14,9.5162053177242718E-14,9.7226453734201661E-14,9.7226453734201661E-14,9.7226453734201661E-14,9.7226453734201661E-14,9.7226453734201661E-14,9.7226453734201661E-14,9.933563842009938E-14,9.933563842009938E-14,9.933563842009938E-14,9.933563842009938E-14,9.933563842009938E-14,9.933563842009938E-14,1.0149057876064011E-13,1.0149057876064011E-13,1.0149057876064011E-13,1.0149057876064011E-13,1.0149057876064011E-13,1.0149057876064011E-13,1.03692267357347E-13,1.03692267357347E-13,1.03692267357347E-13,1.03692267357347E-13,1.03692267357347E-13,1.03692267357347E-13,1.0594171834477095E-13,1.0594171834477095E-13,{"$f":"SUMIF(49:49,OG49,34:34)","v":1.0594171834477095E-13},1.0594171834477095E-13,1.0594171834477095E-13,1.0594171834477095E-13,1.0823996785761804E-13,1.0823996785761804E-13,1.0823996785761804E-13,1.0823996785761804E-13,1.0823996785761804E-13,1.0823996785761804E-13,1.1058807450801047E-13,1.1058807450801047E-13,1.1058807450801047E-13,1.1058807450801047E-13,1.1058807450801047E-13,1.1058807450801047E-13,1.1298711987310089E-13,1.1298711987310089E-13,1.1298711987310089E-13,1.1298711987310089E-13,1.1298711987310089E-13,1.1298711987310089E-13,1.1543820899326497E-13,1.1543820899326497E-13,1.1543820899326497E-13,1.1543820899326497E-13,1.1543820899326497E-13,1.1543820899326497E-13,1.1794247088110141E-13,1.1794247088110141E-13,1.1794247088110141E-13,1.1794247088110141E-13,1.1794247088110141E-13,1.1794247088110141E-13,1.2050105904147418E-13,1.2050105904147418E-13,1.2050105904147418E-13,1.2050105904147418E-13,1.2050105904147418E-13,1.2050105904147418E-13,1.2311515200283588E-13,1.2311515200283588E-13,1.2311515200283588E-13,1.2311515200283588E-13,1.2311515200283588E-13,1.2311515200283588E-13,1.2578595386007781E-13,1.2578595386007781E-13,1.2578595386007781E-13,1.2578595386007781E-13,1.2578595386007781E-13,1.2578595386007781E-13,1.2851469482915615E-13,1.2851469482915615E-13,1.2851469482915615E-13,1.2851469482915615E-13,1.2851469482915615E-13,1.2851469482915615E-13,1.313026318137499E-13,1.313026318137499E-13,1.313026318137499E-13,1.313026318137499E-13,1.313026318137499E-13,1.313026318137499E-13,{"$f":"SUMIF(49:49,QS49,34:34)","v":1.3415104898421192E-13},1.3415104898421192E-13,1.3415104898421192E-13,1.3415104898421192E-13,1.3415104898421192E-13,1.3415104898421192E-13,1.3706125836907897E-13,1.3706125836907897E-13,1.3706125836907897E-13,1.3706125836907897E-13,1.3706125836907897E-13,1.3706125836907897E-13,1.400346004594142E-13,1.400346004594142E-13,1.400346004594142E-13,1.400346004594142E-13,1.400346004594142E-13,1.400346004594142E-13,1.4307244482625971E-13,1.4307244482625971E-13,1.4307244482625971E-13,1.4307244482625971E-13,1.4307244482625971E-13,1.4307244482625971E-13,1.4617619075148357E-13,1.4617619075148357E-13,1.4617619075148357E-13,1.4617619075148357E-13,1.4617619075148357E-13,1.4617619075148357E-13,1.4934726787231286E-13,1.4934726787231286E-13,1.4934726787231286E-13,1.4934726787231286E-13,1.4934726787231286E-13,1.4934726787231286E-13,1.525871368398482E-13,1.525871368398482E-13,1.525871368398482E-13,1.525871368398482E-13,1.525871368398482E-13,1.525871368398482E-13,1.5589728999186405E-13,1.5589728999186405E-13,1.5589728999186405E-13,1.5589728999186405E-13,1.5589728999186405E-13,1.5589728999186405E-13,1.5927925204020445E-13,1.5927925204020445E-13,1.5927925204020445E-13,1.5927925204020445E-13,1.5927925204020445E-13,1.5927925204020445E-13,1.6273458077309092E-13,1.6273458077309092E-13,1.6273458077309092E-13,1.6273458077309092E-13,1.6273458077309092E-13,1.6273458077309092E-13,1.6626486777266553E-13,1.6626486777266553E-13,1.6626486777266553E-13,1.6626486777266553E-13,{"$f":"SUMIF(49:49,TE49,34:34)","v":1.6626486777266553E-13},1.6626486777266553E-13,1.6987173914810017E-13,1.6987173914810017E-13,1.6987173914810017E-13,1.6987173914810017E-13,1.6987173914810017E-13,1.6987173914810017E-13,1.7355685628461006E-13,1.7355685628461006E-13,1.7355685628461006E-13,1.7355685628461006E-13,1.7355685628461006E-13,1.7355685628461006E-13,1.7732191660871484E-13,1.7732191660871484E-13,1.7732191660871484E-13,1.7732191660871484E-13,1.7732191660871484E-13,1.7732191660871484E-13,1.8116865437010221E-13,1.8116865437010221E-13,1.8116865437010221E-13,1.8116865437010221E-13,1.8116865437010221E-13,1.8116865437010221E-13,1.8509884144045198E-13,1.8509884144045198E-13,1.8509884144045198E-13,1.8509884144045198E-13,1.8509884144045198E-13,1.8509884144045198E-13,1.8911428812958985E-13,1.8911428812958985E-13,1.8911428812958985E-13,1.8911428812958985E-13,1.8911428812958985E-13,1.8911428812958985E-13,1.9321684401934632E-13,1.9321684401934632E-13,1.9321684401934632E-13,1.9321684401934632E-13,1.9321684401934632E-13,1.9321684401934632E-13,1.9740839881550508E-13,1.9740839881550508E-13,1.9740839881550508E-13,1.9740839881550508E-13,1.9740839881550508E-13,1.9740839881550508E-13,2.0169088321823287E-13,2.0169088321823287E-13,2.0169088321823287E-13,2.0169088321823287E-13,2.0169088321823287E-13,2.0169088321823287E-13,2.0606626981139255E-13,2.0606626981139255E-13,2.0606626981139255E-13,2.0606626981139255E-13,2.0606626981139255E-13,2.0606626981139255E-13,2.1053657397114784E-13,2.1053657397114784E-13,{"$f":"SUMIF(49:49,VQ49,34:34)","v":2.1053657397114784E-13},2.1053657397114784E-13,2.1053657397114784E-13,2.1053657397114784E-13,2.1510385479427952E-13,2.1510385479427952E-13,2.1510385479427952E-13,2.1510385479427952E-13,2.1510385479427952E-13,2.1510385479427952E-13,2.1977021604663967E-13,2.1977021604663967E-13,2.1977021604663967E-13,2.1977021604663967E-13,2.1977021604663967E-13,2.1977021604663967E-13,2.2453780713218135E-13,2.2453780713218135E-13,2.2453780713218135E-13,2.2453780713218135E-13,2.2453780713218135E-13,2.2453780713218135E-13,2.2940882408301002E-13,2.2940882408301002E-13,2.2940882408301002E-13,2.2940882408301002E-13,2.2940882408301002E-13,2.2940882408301002E-13,2.3438551057091263E-13,2.3438551057091263E-13,2.3438551057091263E-13,2.3438551057091263E-13,2.3438551057091263E-13,2.3438551057091263E-13,2.3947015894083032E-13,2.3947015894083032E-13,2.3947015894083032E-13,2.3947015894083032E-13,2.3947015894083032E-13,2.3947015894083032E-13,2.4466511126675091E-13,2.4466511126675091E-13,2.4466511126675091E-13,2.4466511126675091E-13,2.4466511126675091E-13,2.4466511126675091E-13,2.4997276043050692E-13,2.4997276043050692E-13,2.4997276043050692E-13,2.4997276043050692E-13,2.4997276043050692E-13,2.4997276043050692E-13,2.5539555122397735E-13,2.5539555122397735E-13,2.5539555122397735E-13,2.5539555122397735E-13,2.5539555122397735E-13,2.5539555122397735E-13,2.6093598147519957E-13,2.6093598147519957E-13,2.6093598147519957E-13,2.6093598147519957E-13,2.6093598147519957E-13,2.6093598147519957E-13,{"$f":"SUMIF(49:49,YC49,34:34)","v":2.6659660319891044E-13},2.6659660319891044E-13,2.6659660319891044E-13,2.6659660319891044E-13,2.6659660319891044E-13,2.6659660319891044E-13,2.7238002377204701E-13,2.7238002377204701E-13,2.7238002377204701E-13,2.7238002377204701E-13,2.7238002377204701E-13,2.7238002377204701E-13,2.7828890713474822E-13,2.7828890713474822E-13,2.7828890713474822E-13,2.7828890713474822E-13,2.7828890713474822E-13,2.7828890713474822E-13,2.8432597501740973E-13,2.8432597501740973E-13,2.8432597501740973E-13,2.8432597501740973E-13,2.8432597501740973E-13,2.8432597501740973E-13,2.9049400819435891E-13,2.9049400819435891E-13,2.9049400819435891E-13,2.9049400819435891E-13,2.9049400819435891E-13,2.9049400819435891E-13,2.9679584776472527E-13,2.9679584776472527E-13,2.9679584776472527E-13,2.9679584776472527E-13,2.9679584776472527E-13,2.9679584776472527E-13,3.0323439646109912E-13,3.0323439646109912E-13,3.0323439646109912E-13,3.0323439646109912E-13,3.0323439646109912E-13,3.0323439646109912E-13,3.0981261998657773E-13,3.0981261998657773E-13,3.0981261998657773E-13,3.0981261998657773E-13,3.0981261998657773E-13,3.0981261998657773E-13,3.1653354838081868E-13,3.1653354838081868E-13,3.1653354838081868E-13,3.1653354838081868E-13,3.1653354838081868E-13,3.1653354838081868E-13,3.2340027741572582E-13,3.2340027741572582E-13,3.2340027741572582E-13,3.2340027741572582E-13,3.2340027741572582E-13,3.2340027741572582E-13,3.3041597002141408E-13,3.3041597002141408E-13,3.3041597002141408E-13,3.3041597002141408E-13,{"$f":"SUMIF(49:49,AAO49,34:34)","v":3.3041597002141408E-13},3.3041597002141408E-13,3.3758385774310792E-13,3.3758385774310792E-13,3.3758385774310792E-13,3.3758385774310792E-13,3.3758385774310792E-13,3.3758385774310792E-13,3.4490724222964462E-13,3.4490724222964462E-13,3.4490724222964462E-13,3.4490724222964462E-13,3.4490724222964462E-13,3.4490724222964462E-13,3.5238949675426969E-13,3.5238949675426969E-13,3.5238949675426969E-13,3.5238949675426969E-13,3.5238949675426969E-13,3.5238949675426969E-13,3.6003406776842233E-13,3.6003406776842233E-13,3.6003406776842233E-13,3.6003406776842233E-13,3.6003406776842233E-13,3.6003406776842233E-13,3.6784447648922811E-13,3.6784447648922811E-13,3.6784447648922811E-13,3.6784447648922811E-13,3.6784447648922811E-13,3.6784447648922811E-13,3.7582432052143129E-13,3.7582432052143129E-13,3.7582432052143129E-13,3.7582432052143129E-13,3.7582432052143129E-13,3.7582432052143129E-13,3.8397727551451138E-13,3.8397727551451138E-13,3.8397727551451138E-13,3.8397727551451138E-13,3.8397727551451138E-13,3.8397727551451138E-13,3.9230709685574837E-13,3.9230709685574837E-13,3.9230709685574837E-13,3.9230709685574837E-13,3.9230709685574837E-13,3.9230709685574837E-13,4.0081762140001722E-13,4.0081762140001722E-13,4.0081762140001722E-13,4.0081762140001722E-13,4.0081762140001722E-13,4.0081762140001722E-13,4.0951276923710722E-13,4.0951276923710722E-13,4.0951276923710722E-13,4.0951276923710722E-13,4.0951276923710722E-13,4.0951276923710722E-13,4.1839654549738071E-13,4.1839654549738071E-13,{"$f":"SUMIF(49:49,ADA49,34:34)","v":4.1839654549738071E-13},4.1839654549738071E-13,4.1839654549738071E-13,4.1839654549738071E-13,4.2747304219660321E-13,4.2747304219660321E-13,4.2747304219660321E-13,4.2747304219660321E-13,4.2747304219660321E-13,4.2747304219660321E-13,4.3674644012079424E-13,4.3674644012079424E-13,4.3674644012079424E-13,4.3674644012079424E-13,4.3674644012079424E-13,4.3674644012079424E-13,4.4622101075196685E-13,4.4622101075196685E-13,4.4622101075196685E-13,4.4622101075196685E-13,4.4622101075196685E-13,4.4622101075196685E-13,4.5590111823564436E-13,4.5590111823564436E-13,4.5590111823564436E-13,4.5590111823564436E-13,4.5590111823564436E-13,4.5590111823564436E-13,2.3164604626833367E-13,2.3164604626833367E-13,2.3164604626833367E-13]
[null,null,"Sumif for Repayment",null,null,null,"Euro",null,null,null,null,{"$f":"SUMIF(49:49,L49,32:32)","v":0},{"$f":"SUMIF(49:49,M49,32:32)","v":0},0,0,0,0,0,0,0,0,16.233210683074688,16.233210683074688,16.233210683074688,16.233210683074688,16.233210683074688,16.233210683074688,16.233210683074688,16.585366275104143,16.585366275104143,16.585366275104143,16.585366275104143,16.585366275104143,16.585366275104143,16.945161363929323,16.945161363929323,16.945161363929323,16.945161363929323,16.945161363929323,16.945161363929323,17.312761677179186,17.312761677179186,17.312761677179186,17.312761677179186,17.312761677179186,17.312761677179186,17.68833653769946,17.68833653769946,17.68833653769946,17.68833653769946,17.68833653769946,17.68833653769946,18.072058941545581,18.072058941545581,18.072058941545581,18.072058941545581,18.072058941545581,18.072058941545581,18.464105637667551,18.464105637667551,18.464105637667551,18.464105637667551,18.464105637667551,18.464105637667551,18.864657209323472,18.864657209323472,18.864657209323472,18.864657209323472,18.864657209323472,18.864657209323472,19.273898157259218,19.273898157259218,19.273898157259218,19.273898157259218,19.273898157259218,19.273898157259218,{"$f":"SUMIF(49:49,BY49,32:32)","v":19.692016984692533},19.692016984692533,19.692016984692533,19.692016984692533,19.692016984692533,19.692016984692533,20.11920628414078,20.11920628414078,20.11920628414078,20.11920628414078,20.11920628414078,20.11920628414078,20.555662826132291,20.555662826132291,20.555662826132291,20.555662826132291,20.555662826132291,20.555662826132291,21.001587649842126,21.001587649842126,21.001587649842126,21.001587649842126,21.001587649842126,21.001587649842126,21.457186155694078,21.457186155694078,21.457186155694078,21.457186155694078,21.457186155694078,21.457186155694078,21.922668199971572,21.922668199971572,21.922668199971572,21.922668199971572,21.922668199971572,21.922668199971572,22.398248191480928,22.398248191480928,22.398248191480928,22.398248191480928,22.398248191480928,22.398248191480928,22.884145190311703,22.884145190311703,22.884145190311703,22.884145190311703,22.884145190311703,22.884145190311703,23.380583008739368,23.380583008739368,23.380583008739368,23.380583008739368,23.380583008739368,23.380583008739368,23.887790314317009,23.887790314317009,23.887790314317009,23.887790314317009,23.887790314317009,23.887790314317009,24.406000735203413,24.406000735203413,24.406000735203413,24.406000735203413,{"$f":"SUMIF(49:49,EK49,32:32)","v":24.406000735203413},24.406000735203413,24.935452967776115,24.935452967776115,24.935452967776115,24.935452967776115,24.935452967776115,24.935452967776115,25.476390886578919,25.476390886578919,25.476390886578919,25.476390886578919,25.476390886578919,25.476390886578919,26.029063656654611,26.029063656654611,26.029063656654611,26.029063656654611,26.029063656654611,26.029063656654611,26.593725848314499,26.593725848314499,26.593725848314499,26.593725848314499,26.593725848314499,26.593725848314499,27.170637554397807,27.170637554397807,27.170637554397807,27.170637554397807,27.170637554397807,27.170637554397807,27.760064510074734,27.760064510074734,27.760064510074734,27.760064510074734,27.760064510074734,27.760064510074734,28.36227821524853,28.36227821524853,28.36227821524853,28.36227821524853,28.36227821524853,28.36227821524853,28.977556059612915,28.977556059612915,28.977556059612915,28.977556059612915,28.977556059612915,28.977556059612915,29.606181450422358,29.606181450422358,29.606181450422358,29.606181450422358,29.606181450422358,29.606181450422358,30.248443943034221,30.248443943034221,30.248443943034221,30.248443943034221,30.248443943034221,30.248443943034221,30.904639374282795,30.904639374282795,{"$f":"SUMIF(49:49,GW49,32:32)","v":30.904639374282795},30.904639374282795,30.904639374282795,30.904639374282795,31.575069998746677,31.575069998746677,31.575069998746677,31.575069998746677,31.575069998746677,31.575069998746677,32.260044627972285,32.260044627972285,32.260044627972285,32.260044627972285,32.260044627972285,32.260044627972285,32.959878772717616,32.959878772717616,32.959878772717616,32.959878772717616,32.959878772717616,32.959878772717616,33.674894788281776,33.674894788281776,33.674894788281776,33.674894788281776,33.674894788281776,33.674894788281776,34.405422022987203,34.405422022987203,34.405422022987203,34.405422022987203,34.405422022987203,34.405422022987203,35.151796969883016,35.151796969883016,35.151796969883016,35.151796969883016,35.151796969883016,35.151796969883016,35.914363421739345,35.914363421739345,35.914363421739345,35.914363421739345,35.914363421739345,35.914363421739345,36.693472629404006,36.693472629404006,36.693472629404006,36.693472629404006,36.693472629404006,36.693472629404006,37.489483463594517,37.489483463594517,37.489483463594517,37.489483463594517,37.489483463594517,37.489483463594517,38.302762580199939,38.302762580199939,38.302762580199939,38.302762580199939,38.302762580199939,38.302762580199939,{"$f":"SUMIF(49:49,JI49,32:32)","v":39.133684589168745},39.133684589168745,39.133684589168745,39.133684589168745,39.133684589168745,39.133684589168745,39.982632227060328,39.982632227060328,39.982632227060328,39.982632227060328,39.982632227060328,39.982632227060328,40.84999653333999,40.84999653333999,40.84999653333999,40.84999653333999,40.84999653333999,40.84999653333999,41.736177030498119,41.736177030498119,41.736177030498119,41.736177030498119,41.736177030498119,41.736177030498119,42.641581908077001,42.641581908077001,42.641581908077001,42.641581908077001,42.641581908077001,42.641581908077001,43.566628210689728,43.566628210689728,43.566628210689728,43.566628210689728,43.566628210689728,43.566628210689728,44.511742030117887,44.511742030117887,44.511742030117887,44.511742030117887,44.511742030117887,44.511742030117887,45.477358701576605,45.477358701576605,45.477358701576605,45.477358701576605,45.477358701576605,45.477358701576605,46.463923004237188,46.463923004237188,46.463923004237188,46.463923004237188,46.463923004237188,46.463923004237188,-8.1887820230131684E-14,-8.1887820230131684E-14,-8.1887820230131684E-14,-8.1887820230131684E-14,-8.1887820230131684E-14,-8.1887820230131684E-14,-8.3664255858063928E-14,-8.3664255858063928E-14,-8.3664255858063928E-14,-8.3664255858063928E-14,{"$f":"SUMIF(49:49,LU49,32:32)","v":-8.3664255858063928E-14},-8.3664255858063928E-14,-8.5479228640011466E-14,-8.5479228640011466E-14,-8.5479228640011466E-14,-8.5479228640011466E-14,-8.5479228640011466E-14,-8.5479228640011466E-14,-8.7333574582760195E-14,-8.7333574582760195E-14,-8.7333574582760195E-14,-8.7333574582760195E-14,-8.7333574582760195E-14,-8.7333574582760195E-14,-8.9228147829031622E-14,-8.9228147829031622E-14,-8.9228147829031622E-14,-8.9228147829031622E-14,-8.9228147829031622E-14,-8.9228147829031622E-14,-9.1163821050915342E-14,-9.1163821050915342E-14,-9.1163821050915342E-14,-9.1163821050915342E-14,-9.1163821050915342E-14,-9.1163821050915342E-14,-9.3141485851836415E-14,-9.3141485851836415E-14,-9.3141485851836415E-14,-9.3141485851836415E-14,-9.3141485851836415E-14,-9.3141485851836415E-14,-9.5162053177242718E-14,-9.5162053177242718E-14,-9.5162053177242718E-14,-9.5162053177242718E-14,-9.5162053177242718E-14,-9.5162053177242718E-14,-9.7226453734201661E-14,-9.7226453734201661E-14,-9.7226453734201661E-14,-9.7226453734201661E-14,-9.7226453734201661E-14,-9.7226453734201661E-14,-9.933563842009938E-14,-9.933563842009938E-14,-9.933563842009938E-14,-9.933563842009938E-14,-9.933563842009938E-14,-9.933563842009938E-14,-1.0149057876064011E-13,-1.0149057876064011E-13,-1.0149057876064011E-13,-1.0149057876064011E-13,-1.0149057876064011E-13,-1.0149057876064011E-13,-1.03692267357347E-13,-1.03692267357347E-13,-1.03692267357347E-13,-1.03692267357347E-13,-1.03692267357347E-13,-1.03692267357347E-13,-1.0594171834477095E-13,-1.0594171834477095E-13,{"$f":"SUMIF(49:49,OG49,32:32)","v":-1.0594171834477095E-13},-1.0594171834477095E-13,-1.0594171834477095E-13,-1.0594171834477095E-13,-1.0823996785761804E-13,-1.0823996785761804E-13,-1.0823996785761804E-13,-1.0823996785761804E-13,-1.0823996785761804E-13,-1.0823996785761804E-13,-1.1058807450801047E-13,-1.1058807450801047E-13,-1.1058807450801047E-13,-1.1058807450801047E-13,-1.1058807450801047E-13,-1.1058807450801047E-13,-1.1298711987310089E-13,-1.1298711987310089E-13,-1.1298711987310089E-13,-1.1298711987310089E-13,-1.1298711987310089E-13,-1.1298711987310089E-13,-1.1543820899326497E-13,-1.1543820899326497E-13,-1.1543820899326497E-13,-1.1543820899326497E-13,-1.1543820899326497E-13,-1.1543820899326497E-13,-1.1794247088110141E-13,-1.1794247088110141E-13,-1.1794247088110141E-13,-1.1794247088110141E-13,-1.1794247088110141E-13,-1.1794247088110141E-13,-1.2050105904147418E-13,-1.2050105904147418E-13,-1.2050105904147418E-13,-1.2050105904147418E-13,-1.2050105904147418E-13,-1.2050105904147418E-13,-1.2311515200283588E-13,-1.2311515200283588E-13,-1.2311515200283588E-13,-1.2311515200283588E-13,-1.2311515200283588E-13,-1.2311515200283588E-13,-1.2578595386007781E-13,-1.2578595386007781E-13,-1.2578595386007781E-13,-1.2578595386007781E-13,-1.2578595386007781E-13,-1.2578595386007781E-13,-1.2851469482915615E-13,-1.2851469482915615E-13,-1.2851469482915615E-13,-1.2851469482915615E-13,-1.2851469482915615E-13,-1.2851469482915615E-13,-1.313026318137499E-13,-1.313026318137499E-13,-1.313026318137499E-13,-1.313026318137499E-13,-1.313026318137499E-13,-1.313026318137499E-13,{"$f":"SUMIF(49:49,QS49,32:32)","v":-1.3415104898421192E-13},-1.3415104898421192E-13,-1.3415104898421192E-13,-1.3415104898421192E-13,-1.3415104898421192E-13,-1.3415104898421192E-13,-1.3706125836907897E-13,-1.3706125836907897E-13,-1.3706125836907897E-13,-1.3706125836907897E-13,-1.3706125836907897E-13,-1.3706125836907897E-13,-1.400346004594142E-13,-1.400346004594142E-13,-1.400346004594142E-13,-1.400346004594142E-13,-1.400346004594142E-13,-1.400346004594142E-13,-1.4307244482625971E-13,-1.4307244482625971E-13,-1.4307244482625971E-13,-1.4307244482625971E-13,-1.4307244482625971E-13,-1.4307244482625971E-13,-1.4617619075148357E-13,-1.4617619075148357E-13,-1.4617619075148357E-13,-1.4617619075148357E-13,-1.4617619075148357E-13,-1.4617619075148357E-13,-1.4934726787231286E-13,-1.4934726787231286E-13,-1.4934726787231286E-13,-1.4934726787231286E-13,-1.4934726787231286E-13,-1.4934726787231286E-13,-1.525871368398482E-13,-1.525871368398482E-13,-1.525871368398482E-13,-1.525871368398482E-13,-1.525871368398482E-13,-1.525871368398482E-13,-1.5589728999186405E-13,-1.5589728999186405E-13,-1.5589728999186405E-13,-1.5589728999186405E-13,-1.5589728999186405E-13,-1.5589728999186405E-13,-1.5927925204020445E-13,-1.5927925204020445E-13,-1.5927925204020445E-13,-1.5927925204020445E-13,-1.5927925204020445E-13,-1.5927925204020445E-13,-1.6273458077309092E-13,-1.6273458077309092E-13,-1.6273458077309092E-13,-1.6273458077309092E-13,-1.6273458077309092E-13,-1.6273458077309092E-13,-1.6626486777266553E-13,-1.6626486777266553E-13,-1.6626486777266553E-13,-1.6626486777266553E-13,{"$f":"SUMIF(49:49,TE49,32:32)","v":-1.6626486777266553E-13},-1.6626486777266553E-13,-1.6987173914810017E-13,-1.6987173914810017E-13,-1.6987173914810017E-13,-1.6987173914810017E-13,-1.6987173914810017E-13,-1.6987173914810017E-13,-1.7355685628461006E-13,-1.7355685628461006E-13,-1.7355685628461006E-13,-1.7355685628461006E-13,-1.7355685628461006E-13,-1.7355685628461006E-13,-1.7732191660871484E-13,-1.7732191660871484E-13,-1.7732191660871484E-13,-1.7732191660871484E-13,-1.7732191660871484E-13,-1.7732191660871484E-13,-1.8116865437010221E-13,-1.8116865437010221E-13,-1.8116865437010221E-13,-1.8116865437010221E-13,-1.8116865437010221E-13,-1.8116865437010221E-13,-1.8509884144045198E-13,-1.8509884144045198E-13,-1.8509884144045198E-13,-1.8509884144045198E-13,-1.8509884144045198E-13,-1.8509884144045198E-13,-1.8911428812958985E-13,-1.8911428812958985E-13,-1.8911428812958985E-13,-1.8911428812958985E-13,-1.8911428812958985E-13,-1.8911428812958985E-13,-1.9321684401934632E-13,-1.9321684401934632E-13,-1.9321684401934632E-13,-1.9321684401934632E-13,-1.9321684401934632E-13,-1.9321684401934632E-13,-1.9740839881550508E-13,-1.9740839881550508E-13,-1.9740839881550508E-13,-1.9740839881550508E-13,-1.9740839881550508E-13,-1.9740839881550508E-13,-2.0169088321823287E-13,-2.0169088321823287E-13,-2.0169088321823287E-13,-2.0169088321823287E-13,-2.0169088321823287E-13,-2.0169088321823287E-13,-2.0606626981139255E-13,-2.0606626981139255E-13,-2.0606626981139255E-13,-2.0606626981139255E-13,-2.0606626981139255E-13,-2.0606626981139255E-13,-2.1053657397114784E-13,-2.1053657397114784E-13,{"$f":"SUMIF(49:49,VQ49,32:32)","v":-2.1053657397114784E-13},-2.1053657397114784E-13,-2.1053657397114784E-13,-2.1053657397114784E-13,-2.1510385479427952E-13,-2.1510385479427952E-13,-2.1510385479427952E-13,-2.1510385479427952E-13,-2.1510385479427952E-13,-2.1510385479427952E-13,-2.1977021604663967E-13,-2.1977021604663967E-13,-2.1977021604663967E-13,-2.1977021604663967E-13,-2.1977021604663967E-13,-2.1977021604663967E-13,-2.2453780713218135E-13,-2.2453780713218135E-13,-2.2453780713218135E-13,-2.2453780713218135E-13,-2.2453780713218135E-13,-2.2453780713218135E-13,-2.2940882408301002E-13,-2.2940882408301002E-13,-2.2940882408301002E-13,-2.2940882408301002E-13,-2.2940882408301002E-13,-2.2940882408301002E-13,-2.3438551057091263E-13,-2.3438551057091263E-13,-2.3438551057091263E-13,-2.3438551057091263E-13,-2.3438551057091263E-13,-2.3438551057091263E-13,-2.3947015894083032E-13,-2.3947015894083032E-13,-2.3947015894083032E-13,-2.3947015894083032E-13,-2.3947015894083032E-13,-2.3947015894083032E-13,-2.4466511126675091E-13,-2.4466511126675091E-13,-2.4466511126675091E-13,-2.4466511126675091E-13,-2.4466511126675091E-13,-2.4466511126675091E-13,-2.4997276043050692E-13,-2.4997276043050692E-13,-2.4997276043050692E-13,-2.4997276043050692E-13,-2.4997276043050692E-13,-2.4997276043050692E-13,-2.5539555122397735E-13,-2.5539555122397735E-13,-2.5539555122397735E-13,-2.5539555122397735E-13,-2.5539555122397735E-13,-2.5539555122397735E-13,-2.6093598147519957E-13,-2.6093598147519957E-13,-2.6093598147519957E-13,-2.6093598147519957E-13,-2.6093598147519957E-13,-2.6093598147519957E-13,{"$f":"SUMIF(49:49,YC49,32:32)","v":-2.6659660319891044E-13},-2.6659660319891044E-13,-2.6659660319891044E-13,-2.6659660319891044E-13,-2.6659660319891044E-13,-2.6659660319891044E-13,-2.7238002377204701E-13,-2.7238002377204701E-13,-2.7238002377204701E-13,-2.7238002377204701E-13,-2.7238002377204701E-13,-2.7238002377204701E-13,-2.7828890713474822E-13,-2.7828890713474822E-13,-2.7828890713474822E-13,-2.7828890713474822E-13,-2.7828890713474822E-13,-2.7828890713474822E-13,-2.8432597501740973E-13,-2.8432597501740973E-13,-2.8432597501740973E-13,-2.8432597501740973E-13,-2.8432597501740973E-13,-2.8432597501740973E-13,-2.9049400819435891E-13,-2.9049400819435891E-13,-2.9049400819435891E-13,-2.9049400819435891E-13,-2.9049400819435891E-13,-2.9049400819435891E-13,-2.9679584776472527E-13,-2.9679584776472527E-13,-2.9679584776472527E-13,-2.9679584776472527E-13,-2.9679584776472527E-13,-2.9679584776472527E-13,-3.0323439646109912E-13,-3.0323439646109912E-13,-3.0323439646109912E-13,-3.0323439646109912E-13,-3.0323439646109912E-13,-3.0323439646109912E-13,-3.0981261998657773E-13,-3.0981261998657773E-13,-3.0981261998657773E-13,-3.0981261998657773E-13,-3.0981261998657773E-13,-3.0981261998657773E-13,-3.1653354838081868E-13,-3.1653354838081868E-13,-3.1653354838081868E-13,-3.1653354838081868E-13,-3.1653354838081868E-13,-3.1653354838081868E-13,-3.2340027741572582E-13,-3.2340027741572582E-13,-3.2340027741572582E-13,-3.2340027741572582E-13,-3.2340027741572582E-13,-3.2340027741572582E-13,-3.3041597002141408E-13,-3.3041597002141408E-13,-3.3041597002141408E-13,-3.3041597002141408E-13,{"$f":"SUMIF(49:49,AAO49,32:32)","v":-3.3041597002141408E-13},-3.3041597002141408E-13,-3.3758385774310792E-13,-3.3758385774310792E-13,-3.3758385774310792E-13,-3.3758385774310792E-13,-3.3758385774310792E-13,-3.3758385774310792E-13,-3.4490724222964462E-13,-3.4490724222964462E-13,-3.4490724222964462E-13,-3.4490724222964462E-13,-3.4490724222964462E-13,-3.4490724222964462E-13,-3.5238949675426969E-13,-3.5238949675426969E-13,-3.5238949675426969E-13,-3.5238949675426969E-13,-3.5238949675426969E-13,-3.5238949675426969E-13,-3.6003406776842233E-13,-3.6003406776842233E-13,-3.6003406776842233E-13,-3.6003406776842233E-13,-3.6003406776842233E-13,-3.6003406776842233E-13,-3.6784447648922811E-13,-3.6784447648922811E-13,-3.6784447648922811E-13,-3.6784447648922811E-13,-3.6784447648922811E-13,-3.6784447648922811E-13,-3.7582432052143129E-13,-3.7582432052143129E-13,-3.7582432052143129E-13,-3.7582432052143129E-13,-3.7582432052143129E-13,-3.7582432052143129E-13,-3.8397727551451138E-13,-3.8397727551451138E-13,-3.8397727551451138E-13,-3.8397727551451138E-13,-3.8397727551451138E-13,-3.8397727551451138E-13,-3.9230709685574837E-13,-3.9230709685574837E-13,-3.9230709685574837E-13,-3.9230709685574837E-13,-3.9230709685574837E-13,-3.9230709685574837E-13,-4.0081762140001722E-13,-4.0081762140001722E-13,-4.0081762140001722E-13,-4.0081762140001722E-13,-4.0081762140001722E-13,-4.0081762140001722E-13,-4.0951276923710722E-13,-4.0951276923710722E-13,-4.0951276923710722E-13,-4.0951276923710722E-13,-4.0951276923710722E-13,-4.0951276923710722E-13,-4.1839654549738071E-13,-4.1839654549738071E-13,{"$f":"SUMIF(49:49,ADA49,32:32)","v":-4.1839654549738071E-13},-4.1839654549738071E-13,-4.1839654549738071E-13,-4.1839654549738071E-13,-4.2747304219660321E-13,-4.2747304219660321E-13,-4.2747304219660321E-13,-4.2747304219660321E-13,-4.2747304219660321E-13,-4.2747304219660321E-13,-4.3674644012079424E-13,-4.3674644012079424E-13,-4.3674644012079424E-13,-4.3674644012079424E-13,-4.3674644012079424E-13,-4.3674644012079424E-13,-4.4622101075196685E-13,-4.4622101075196685E-13,-4.4622101075196685E-13,-4.4622101075196685E-13,-4.4622101075196685E-13,-4.4622101075196685E-13,-4.5590111823564436E-13,-4.5590111823564436E-13,-4.5590111823564436E-13,-4.5590111823564436E-13,-4.5590111823564436E-13,-4.5590111823564436E-13,-2.3164604626833367E-13,-2.3164604626833367E-13,-2.3164604626833367E-13]
[null,null,"Sumif x Flag - Interest",null,null,null,"Euro",null,null,null,null,{"$f":"L50*L48","v":0},{"$f":"M50*M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.81518434309168,0,0,0,0,0,30.463028751062225,0,0,0,0,0,30.103233662237045,0,0,0,0,0,29.735633348987179,0,0,0,0,0,29.360058488466908,0,0,0,0,0,28.976336084620787,0,0,0,0,0,28.584289388498817,0,0,0,0,0,28.183737816842896,0,0,0,0,0,27.77449686890715,{"$f":"BY50*BY48","v":0},0,0,0,0,27.356378041473839,0,0,0,0,0,26.92918874202558,0,0,0,0,0,26.492732200034077,0,0,0,0,0,26.046807376324242,0,0,0,0,0,25.591208870472293,0,0,0,0,0,25.125726826194796,0,0,0,0,0,24.65014683468544,0,0,0,0,0,24.164249835854665,0,0,0,0,0,23.667812017427,0,0,0,0,0,23.160604711849363,0,0,0,0,{"$f":"EK50*EK48","v":0},22.642394290962955,0,0,0,0,0,22.112942058390253,0,0,0,0,0,21.572004139587449,0,0,0,0,0,21.019331369511757,0,0,0,0,0,20.454669177851869,0,0,0,0,0,19.877757471768561,0,0,0,0,0,19.288330516091641,0,0,0,0,0,18.686116810917838,0,0,0,0,0,18.070838966553449,0,0,0,0,0,17.44221357574401,0,0,0,0,0,16.799951083132143,0,0,{"$f":"GW50*GW48","v":0},0,0,16.143755651883573,0,0,0,0,0,15.473325027419692,0,0,0,0,0,14.78835039819408,0,0,0,0,0,14.088516253448748,0,0,0,0,0,13.373500237884594,0,0,0,0,0,12.642973003179165,0,0,0,0,0,11.896598056283349,0,0,0,0,0,11.134031604427019,0,0,0,0,0,10.354922396762358,0,0,0,0,0,9.5589115625718506,0,0,0,0,0,8.7456324459664234,{"$f":"JI50*JI48","v":0},0,0,0,0,7.9147104369976278,0,0,0,0,0,7.0657627991060314,0,0,0,0,0,6.1983984928263762,0,0,0,0,0,5.3122179956682478,0,0,0,0,0,4.4068131180893673,0,0,0,0,0,3.4817668154766466,0,0,0,0,0,2.5366529960484807,0,0,0,0,0,1.5710363245897578,0,0,0,0,0,0.58447202192917969,0,0,0,0,0,8.1887820230131684E-14,0,0,0,0,{"$f":"LU50*LU48","v":0},8.3664255858063928E-14,0,0,0,0,0,8.5479228640011466E-14,0,0,0,0,0,8.7333574582760195E-14,0,0,0,0,0,8.9228147829031622E-14,0,0,0,0,0,9.1163821050915342E-14,0,0,0,0,0,9.3141485851836415E-14,0,0,0,0,0,9.5162053177242718E-14,0,0,0,0,0,9.7226453734201661E-14,0,0,0,0,0,9.933563842009938E-14,0,0,0,0,0,1.0149057876064011E-13,0,0,0,0,0,1.03692267357347E-13,0,0,{"$f":"OG50*OG48","v":0},0,0,1.0594171834477095E-13,0,0,0,0,0,1.0823996785761804E-13,0,0,0,0,0,1.1058807450801047E-13,0,0,0,0,0,1.1298711987310089E-13,0,0,0,0,0,1.1543820899326497E-13,0,0,0,0,0,1.1794247088110141E-13,0,0,0,0,0,1.2050105904147418E-13,0,0,0,0,0,1.2311515200283588E-13,0,0,0,0,0,1.2578595386007781E-13,0,0,0,0,0,1.2851469482915615E-13,0,0,0,0,0,1.313026318137499E-13,{"$f":"QS50*QS48","v":0},0,0,0,0,1.3415104898421192E-13,0,0,0,0,0,1.3706125836907897E-13,0,0,0,0,0,1.400346004594142E-13,0,0,0,0,0,1.4307244482625971E-13,0,0,0,0,0,1.4617619075148357E-13,0,0,0,0,0,1.4934726787231286E-13,0,0,0,0,0,1.525871368398482E-13,0,0,0,0,0,1.5589728999186405E-13,0,0,0,0,0,1.5927925204020445E-13,0,0,0,0,0,1.6273458077309092E-13,0,0,0,0,{"$f":"TE50*TE48","v":0},1.6626486777266553E-13,0,0,0,0,0,1.6987173914810017E-13,0,0,0,0,0,1.7355685628461006E-13,0,0,0,0,0,1.7732191660871484E-13,0,0,0,0,0,1.8116865437010221E-13,0,0,0,0,0,1.8509884144045198E-13,0,0,0,0,0,1.8911428812958985E-13,0,0,0,0,0,1.9321684401934632E-13,0,0,0,0,0,1.9740839881550508E-13,0,0,0,0,0,2.0169088321823287E-13,0,0,0,0,0,2.0606626981139255E-13,0,0,{"$f":"VQ50*VQ48","v":0},0,0,2.1053657397114784E-13,0,0,0,0,0,2.1510385479427952E-13,0,0,0,0,0,2.1977021604663967E-13,0,0,0,0,0,2.2453780713218135E-13,0,0,0,0,0,2.2940882408301002E-13,0,0,0,0,0,2.3438551057091263E-13,0,0,0,0,0,2.3947015894083032E-13,0,0,0,0,0,2.4466511126675091E-13,0,0,0,0,0,2.4997276043050692E-13,0,0,0,0,0,2.5539555122397735E-13,0,0,0,0,0,2.6093598147519957E-13,{"$f":"YC50*YC48","v":0},0,0,0,0,2.6659660319891044E-13,0,0,0,0,0,2.7238002377204701E-13,0,0,0,0,0,2.7828890713474822E-13,0,0,0,0,0,2.8432597501740973E-13,0,0,0,0,0,2.9049400819435891E-13,0,0,0,0,0,2.9679584776472527E-13,0,0,0,0,0,3.0323439646109912E-13,0,0,0,0,0,3.0981261998657773E-13,0,0,0,0,0,3.1653354838081868E-13,0,0,0,0,0,3.2340027741572582E-13,0,0,0,0,{"$f":"AAO50*AAO48","v":0},3.3041597002141408E-13,0,0,0,0,0,3.3758385774310792E-13,0,0,0,0,0,3.4490724222964462E-13,0,0,0,0,0,3.5238949675426969E-13,0,0,0,0,0,3.6003406776842233E-13,0,0,0,0,0,3.6784447648922811E-13,0,0,0,0,0,3.7582432052143129E-13,0,0,0,0,0,3.8397727551451138E-13,0,0,0,0,0,3.9230709685574837E-13,0,0,0,0,0,4.0081762140001722E-13,0,0,0,0,0,4.0951276923710722E-13,0,0,{"$f":"ADA50*ADA48","v":0},0,0,4.1839654549738071E-13,0,0,0,0,0,4.2747304219660321E-13,0,0,0,0,0,4.3674644012079424E-13,0,0,0,0,0,4.4622101075196685E-13,0,0,0,0,0,4.5590111823564436E-13,0,0,0]
[null,null,"Sumif x Flag - Repayment",null,null,null,"Euro",null,null,null,null,{"$f":"L51*L48","v":0},{"$f":"M51*M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.233210683074688,0,0,0,0,0,16.585366275104143,0,0,0,0,0,16.945161363929323,0,0,0,0,0,17.312761677179186,0,0,0,0,0,17.68833653769946,0,0,0,0,0,18.072058941545581,0,0,0,0,0,18.464105637667551,0,0,0,0,0,18.864657209323472,0,0,0,0,0,19.273898157259218,{"$f":"BY51*BY48","v":0},0,0,0,0,19.692016984692533,0,0,0,0,0,20.11920628414078,0,0,0,0,0,20.555662826132291,0,0,0,0,0,21.001587649842126,0,0,0,0,0,21.457186155694078,0,0,0,0,0,21.922668199971572,0,0,0,0,0,22.398248191480928,0,0,0,0,0,22.884145190311703,0,0,0,0,0,23.380583008739368,0,0,0,0,0,23.887790314317009,0,0,0,0,{"$f":"EK51*EK48","v":0},24.406000735203413,0,0,0,0,0,24.935452967776115,0,0,0,0,0,25.476390886578919,0,0,0,0,0,26.029063656654611,0,0,0,0,0,26.593725848314499,0,0,0,0,0,27.170637554397807,0,0,0,0,0,27.760064510074734,0,0,0,0,0,28.36227821524853,0,0,0,0,0,28.977556059612915,0,0,0,0,0,29.606181450422358,0,0,0,0,0,30.248443943034221,0,0,{"$f":"GW51*GW48","v":0},0,0,30.904639374282795,0,0,0,0,0,31.575069998746677,0,0,0,0,0,32.260044627972285,0,0,0,0,0,32.959878772717616,0,0,0,0,0,33.674894788281776,0,0,0,0,0,34.405422022987203,0,0,0,0,0,35.151796969883016,0,0,0,0,0,35.914363421739345,0,0,0,0,0,36.693472629404006,0,0,0,0,0,37.489483463594517,0,0,0,0,0,38.302762580199939,{"$f":"JI51*JI48","v":0},0,0,0,0,39.133684589168745,0,0,0,0,0,39.982632227060328,0,0,0,0,0,40.84999653333999,0,0,0,0,0,41.736177030498119,0,0,0,0,0,42.641581908077001,0,0,0,0,0,43.566628210689728,0,0,0,0,0,44.511742030117887,0,0,0,0,0,45.477358701576605,0,0,0,0,0,46.463923004237188,0,0,0,0,0,-8.1887820230131684E-14,0,0,0,0,{"$f":"LU51*LU48","v":0},-8.3664255858063928E-14,0,0,0,0,0,-8.5479228640011466E-14,0,0,0,0,0,-8.7333574582760195E-14,0,0,0,0,0,-8.9228147829031622E-14,0,0,0,0,0,-9.1163821050915342E-14,0,0,0,0,0,-9.3141485851836415E-14,0,0,0,0,0,-9.5162053177242718E-14,0,0,0,0,0,-9.7226453734201661E-14,0,0,0,0,0,-9.933563842009938E-14,0,0,0,0,0,-1.0149057876064011E-13,0,0,0,0,0,-1.03692267357347E-13,0,0,{"$f":"OG51*OG48","v":0},0,0,-1.0594171834477095E-13,0,0,0,0,0,-1.0823996785761804E-13,0,0,0,0,0,-1.1058807450801047E-13,0,0,0,0,0,-1.1298711987310089E-13,0,0,0,0,0,-1.1543820899326497E-13,0,0,0,0,0,-1.1794247088110141E-13,0,0,0,0,0,-1.2050105904147418E-13,0,0,0,0,0,-1.2311515200283588E-13,0,0,0,0,0,-1.2578595386007781E-13,0,0,0,0,0,-1.2851469482915615E-13,0,0,0,0,0,-1.313026318137499E-13,{"$f":"QS51*QS48","v":0},0,0,0,0,-1.3415104898421192E-13,0,0,0,0,0,-1.3706125836907897E-13,0,0,0,0,0,-1.400346004594142E-13,0,0,0,0,0,-1.4307244482625971E-13,0,0,0,0,0,-1.4617619075148357E-13,0,0,0,0,0,-1.4934726787231286E-13,0,0,0,0,0,-1.525871368398482E-13,0,0,0,0,0,-1.5589728999186405E-13,0,0,0,0,0,-1.5927925204020445E-13,0,0,0,0,0,-1.6273458077309092E-13,0,0,0,0,{"$f":"TE51*TE48","v":0},-1.6626486777266553E-13,0,0,0,0,0,-1.6987173914810017E-13,0,0,0,0,0,-1.7355685628461006E-13,0,0,0,0,0,-1.7732191660871484E-13,0,0,0,0,0,-1.8116865437010221E-13,0,0,0,0,0,-1.8509884144045198E-13,0,0,0,0,0,-1.8911428812958985E-13,0,0,0,0,0,-1.9321684401934632E-13,0,0,0,0,0,-1.9740839881550508E-13,0,0,0,0,0,-2.0169088321823287E-13,0,0,0,0,0,-2.0606626981139255E-13,0,0,{"$f":"VQ51*VQ48","v":0},0,0,-2.1053657397114784E-13,0,0,0,0,0,-2.1510385479427952E-13,0,0,0,0,0,-2.1977021604663967E-13,0,0,0,0,0,-2.2453780713218135E-13,0,0,0,0,0,-2.2940882408301002E-13,0,0,0,0,0,-2.3438551057091263E-13,0,0,0,0,0,-2.3947015894083032E-13,0,0,0,0,0,-2.4466511126675091E-13,0,0,0,0,0,-2.4997276043050692E-13,0,0,0,0,0,-2.5539555122397735E-13,0,0,0,0,0,-2.6093598147519957E-13,{"$f":"YC51*YC48","v":0},0,0,0,0,-2.6659660319891044E-13,0,0,0,0,0,-2.7238002377204701E-13,0,0,0,0,0,-2.7828890713474822E-13,0,0,0,0,0,-2.8432597501740973E-13,0,0,0,0,0,-2.9049400819435891E-13,0,0,0,0,0,-2.9679584776472527E-13,0,0,0,0,0,-3.0323439646109912E-13,0,0,0,0,0,-3.0981261998657773E-13,0,0,0,0,0,-3.1653354838081868E-13,0,0,0,0,0,-3.2340027741572582E-13,0,0,0,0,{"$f":"AAO51*AAO48","v":0},-3.3041597002141408E-13,0,0,0,0,0,-3.3758385774310792E-13,0,0,0,0,0,-3.4490724222964462E-13,0,0,0,0,0,-3.5238949675426969E-13,0,0,0,0,0,-3.6003406776842233E-13,0,0,0,0,0,-3.6784447648922811E-13,0,0,0,0,0,-3.7582432052143129E-13,0,0,0,0,0,-3.8397727551451138E-13,0,0,0,0,0,-3.9230709685574837E-13,0,0,0,0,0,-4.0081762140001722E-13,0,0,0,0,0,-4.0951276923710722E-13,0,0,{"$f":"ADA51*ADA48","v":0},0,0,-4.1839654549738071E-13,0,0,0,0,0,-4.2747304219660321E-13,0,0,0,0,0,-4.3674644012079424E-13,0,0,0,0,0,-4.4622101075196685E-13,0,0,0,0,0,-4.5590111823564436E-13,0,0,0]
[]
[null,null,"Debt Account"]
[null,null,null,"Opening Balance",null,null,"Euro",null,null,null,null,{"$f":"K59","v":0},{"$f":"L59","v":0},0,0,0,0,0,0,0,0,0,1440,1440,1440,1440,1440,1440,1423.7667893169253,1423.7667893169253,1423.7667893169253,1423.7667893169253,1423.7667893169253,1423.7667893169253,1407.1814230418211,1407.1814230418211,1407.1814230418211,1407.1814230418211,1407.1814230418211,1407.1814230418211,1390.2362616778917,1390.2362616778917,1390.2362616778917,1390.2362616778917,1390.2362616778917,1390.2362616778917,1372.9235000007125,1372.9235000007125,1372.9235000007125,1372.9235000007125,1372.9235000007125,1372.9235000007125,1355.2351634630129,1355.2351634630129,1355.2351634630129,1355.2351634630129,1355.2351634630129,1355.2351634630129,1337.1631045214674,1337.1631045214674,1337.1631045214674,1337.1631045214674,1337.1631045214674,1337.1631045214674,1318.6989988838,1318.6989988838,1318.6989988838,1318.6989988838,1318.6989988838,1318.6989988838,1299.8343416744765,1299.8343416744765,1299.8343416744765,1299.8343416744765,1299.8343416744765,1299.8343416744765,{"$f":"BX59","v":1280.5604435172172},1280.5604435172172,1280.5604435172172,1280.5604435172172,1280.5604435172172,1280.5604435172172,1260.8684265325246,1260.8684265325246,1260.8684265325246,1260.8684265325246,1260.8684265325246,1260.8684265325246,1240.7492202483838,1240.7492202483838,1240.7492202483838,1240.7492202483838,1240.7492202483838,1240.7492202483838,1220.1935574222516,1220.1935574222516,1220.1935574222516,1220.1935574222516,1220.1935574222516,1220.1935574222516,1199.1919697724095,1199.1919697724095,1199.1919697724095,1199.1919697724095,1199.1919697724095,1199.1919697724095,1177.7347836167155,1177.7347836167155,1177.7347836167155,1177.7347836167155,1177.7347836167155,1177.7347836167155,1155.8121154167438,1155.8121154167438,1155.8121154167438,1155.8121154167438,1155.8121154167438,1155.8121154167438,1133.4138672252629,1133.4138672252629,1133.4138672252629,1133.4138672252629,1133.4138672252629,1133.4138672252629,1110.5297220349512,1110.5297220349512,1110.5297220349512,1110.5297220349512,1110.5297220349512,1110.5297220349512,1087.1491390262117,1087.1491390262117,1087.1491390262117,1087.1491390262117,1087.1491390262117,1087.1491390262117,1063.2613487118947,1063.2613487118947,1063.2613487118947,1063.2613487118947,{"$f":"EJ59","v":1063.2613487118947},1063.2613487118947,1038.8553479766913,1038.8553479766913,1038.8553479766913,1038.8553479766913,1038.8553479766913,1038.8553479766913,1013.9198950089152,1013.9198950089152,1013.9198950089152,1013.9198950089152,1013.9198950089152,1013.9198950089152,988.44350412233632,988.44350412233632,988.44350412233632,988.44350412233632,988.44350412233632,988.44350412233632,962.41444046568176,962.41444046568176,962.41444046568176,962.41444046568176,962.41444046568176,962.41444046568176,935.82071461736723,935.82071461736723,935.82071461736723,935.82071461736723,935.82071461736723,935.82071461736723,908.65007706296944,908.65007706296944,908.65007706296944,908.65007706296944,908.65007706296944,908.65007706296944,880.89001255289475,880.89001255289475,880.89001255289475,880.89001255289475,880.89001255289475,880.89001255289475,852.52773433764617,852.52773433764617,852.52773433764617,852.52773433764617,852.52773433764617,852.52773433764617,823.55017827803329,823.55017827803329,823.55017827803329,823.55017827803329,823.55017827803329,823.55017827803329,793.94399682761093,793.94399682761093,793.94399682761093,793.94399682761093,793.94399682761093,793.94399682761093,763.69555288457673,763.69555288457673,{"$f":"GV59","v":763.69555288457673},763.69555288457673,763.69555288457673,763.69555288457673,732.79091351029388,732.79091351029388,732.79091351029388,732.79091351029388,732.79091351029388,732.79091351029388,701.21584351154718,701.21584351154718,701.21584351154718,701.21584351154718,701.21584351154718,701.21584351154718,668.95579888357486,668.95579888357486,668.95579888357486,668.95579888357486,668.95579888357486,668.95579888357486,635.99592011085724,635.99592011085724,635.99592011085724,635.99592011085724,635.99592011085724,635.99592011085724,602.32102532257545,602.32102532257545,602.32102532257545,602.32102532257545,602.32102532257545,602.32102532257545,567.91560329958827,567.91560329958827,567.91560329958827,567.91560329958827,567.91560329958827,567.91560329958827,532.76380632970529,532.76380632970529,532.76380632970529,532.76380632970529,532.76380632970529,532.76380632970529,496.84944290796597,496.84944290796597,496.84944290796597,496.84944290796597,496.84944290796597,496.84944290796597,460.15597027856194,460.15597027856194,460.15597027856194,460.15597027856194,460.15597027856194,460.15597027856194,422.66648681496741,422.66648681496741,422.66648681496741,422.66648681496741,422.66648681496741,422.66648681496741,{"$f":"JH59","v":384.36372423476746},384.36372423476746,384.36372423476746,384.36372423476746,384.36372423476746,384.36372423476746,345.23003964559871,345.23003964559871,345.23003964559871,345.23003964559871,345.23003964559871,345.23003964559871,305.24740741853839,305.24740741853839,305.24740741853839,305.24740741853839,305.24740741853839,305.24740741853839,264.39741088519838,264.39741088519838,264.39741088519838,264.39741088519838,264.39741088519838,264.39741088519838,222.66123385470027,222.66123385470027,222.66123385470027,222.66123385470027,222.66123385470027,222.66123385470027,180.01965194662327,180.01965194662327,180.01965194662327,180.01965194662327,180.01965194662327,180.01965194662327,136.45302373593353,136.45302373593353,136.45302373593353,136.45302373593353,136.45302373593353,136.45302373593353,91.941281705815641,91.941281705815641,91.941281705815641,91.941281705815641,91.941281705815641,91.941281705815641,46.463923004239035,46.463923004239035,46.463923004239035,46.463923004239035,46.463923004239035,46.463923004239035,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.9292989332063923E-12,1.9292989332063923E-12,1.9292989332063923E-12,1.9292989332063923E-12,{"$f":"LT59","v":1.9292989332063923E-12},1.9292989332063923E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.9562164384685429E-12,2.9562164384685429E-12,{"$f":"OF59","v":2.9562164384685429E-12},2.9562164384685429E-12,2.9562164384685429E-12,2.9562164384685429E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,{"$f":"QR59","v":4.2565734904737029E-12},4.2565734904737029E-12,4.2565734904737029E-12,4.2565734904737029E-12,4.2565734904737029E-12,4.2565734904737029E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.7369145613814715E-12,5.7369145613814715E-12,5.7369145613814715E-12,5.7369145613814715E-12,{"$f":"TD59","v":5.7369145613814715E-12},5.7369145613814715E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.7776941210001832E-12,7.7776941210001832E-12,{"$f":"VP59","v":7.7776941210001832E-12},7.7776941210001832E-12,7.7776941210001832E-12,7.7776941210001832E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,{"$f":"YB59","v":1.0361876470935621E-11},1.0361876470935621E-11,1.0361876470935621E-11,1.0361876470935621E-11,1.0361876470935621E-11,1.0361876470935621E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.3303738678262041E-11,1.3303738678262041E-11,1.3303738678262041E-11,1.3303738678262041E-11,{"$f":"AAN59","v":1.3303738678262041E-11},1.3303738678262041E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.7359352872796941E-11,1.7359352872796941E-11,{"$f":"ACZ59","v":1.7359352872796941E-11},1.7359352872796941E-11,1.7359352872796941E-11,1.7359352872796941E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9544091029599334E-11,1.9544091029599334E-11,1.9544091029599334E-11]
[null,null,null,"Add: Draw",null,null,"Euro",null,null,null,null,{"$f":"L31","v":0},{"$f":"M31","v":0},0,0,0,0,0,0,0,0,1440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY31","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,{"$f":"EK31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW31","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,{"$f":"JI31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU31","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,{"$f":"OG31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS31","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,{"$f":"TE31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ31","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,{"$f":"YC31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO31","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,{"$f":"ADA31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,null,"Euro",null,null,null,null,{"$f":"L53","v":0},{"$f":"M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.233210683074688,0,0,0,0,0,16.585366275104143,0,0,0,0,0,16.945161363929323,0,0,0,0,0,17.312761677179186,0,0,0,0,0,17.68833653769946,0,0,0,0,0,18.072058941545581,0,0,0,0,0,18.464105637667551,0,0,0,0,0,18.864657209323472,0,0,0,0,0,19.273898157259218,{"$f":"BY53","v":0},0,0,0,0,19.692016984692533,0,0,0,0,0,20.11920628414078,0,0,0,0,0,20.555662826132291,0,0,0,0,0,21.001587649842126,0,0,0,0,0,21.457186155694078,0,0,0,0,0,21.922668199971572,0,0,0,0,0,22.398248191480928,0,0,0,0,0,22.884145190311703,0,0,0,0,0,23.380583008739368,0,0,0,0,0,23.887790314317009,0,0,0,0,{"$f":"EK53","v":0},24.406000735203413,0,0,0,0,0,24.935452967776115,0,0,0,0,0,25.476390886578919,0,0,0,0,0,26.029063656654611,0,0,0,0,0,26.593725848314499,0,0,0,0,0,27.170637554397807,0,0,0,0,0,27.760064510074734,0,0,0,0,0,28.36227821524853,0,0,0,0,0,28.977556059612915,0,0,0,0,0,29.606181450422358,0,0,0,0,0,30.248443943034221,0,0,{"$f":"GW53","v":0},0,0,30.904639374282795,0,0,0,0,0,31.575069998746677,0,0,0,0,0,32.260044627972285,0,0,0,0,0,32.959878772717616,0,0,0,0,0,33.674894788281776,0,0,0,0,0,34.405422022987203,0,0,0,0,0,35.151796969883016,0,0,0,0,0,35.914363421739345,0,0,0,0,0,36.693472629404006,0,0,0,0,0,37.489483463594517,0,0,0,0,0,38.302762580199939,{"$f":"JI53","v":0},0,0,0,0,39.133684589168745,0,0,0,0,0,39.982632227060328,0,0,0,0,0,40.84999653333999,0,0,0,0,0,41.736177030498119,0,0,0,0,0,42.641581908077001,0,0,0,0,0,43.566628210689728,0,0,0,0,0,44.511742030117887,0,0,0,0,0,45.477358701576605,0,0,0,0,0,46.463923004237188,0,0,0,0,0,-8.1887820230131684E-14,0,0,0,0,{"$f":"LU53","v":0},-8.3664255858063928E-14,0,0,0,0,0,-8.5479228640011466E-14,0,0,0,0,0,-8.7333574582760195E-14,0,0,0,0,0,-8.9228147829031622E-14,0,0,0,0,0,-9.1163821050915342E-14,0,0,0,0,0,-9.3141485851836415E-14,0,0,0,0,0,-9.5162053177242718E-14,0,0,0,0,0,-9.7226453734201661E-14,0,0,0,0,0,-9.933563842009938E-14,0,0,0,0,0,-1.0149057876064011E-13,0,0,0,0,0,-1.03692267357347E-13,0,0,{"$f":"OG53","v":0},0,0,-1.0594171834477095E-13,0,0,0,0,0,-1.0823996785761804E-13,0,0,0,0,0,-1.1058807450801047E-13,0,0,0,0,0,-1.1298711987310089E-13,0,0,0,0,0,-1.1543820899326497E-13,0,0,0,0,0,-1.1794247088110141E-13,0,0,0,0,0,-1.2050105904147418E-13,0,0,0,0,0,-1.2311515200283588E-13,0,0,0,0,0,-1.2578595386007781E-13,0,0,0,0,0,-1.2851469482915615E-13,0,0,0,0,0,-1.313026318137499E-13,{"$f":"QS53","v":0},0,0,0,0,-1.3415104898421192E-13,0,0,0,0,0,-1.3706125836907897E-13,0,0,0,0,0,-1.400346004594142E-13,0,0,0,0,0,-1.4307244482625971E-13,0,0,0,0,0,-1.4617619075148357E-13,0,0,0,0,0,-1.4934726787231286E-13,0,0,0,0,0,-1.525871368398482E-13,0,0,0,0,0,-1.5589728999186405E-13,0,0,0,0,0,-1.5927925204020445E-13,0,0,0,0,0,-1.6273458077309092E-13,0,0,0,0,{"$f":"TE53","v":0},-1.6626486777266553E-13,0,0,0,0,0,-1.6987173914810017E-13,0,0,0,0,0,-1.7355685628461006E-13,0,0,0,0,0,-1.7732191660871484E-13,0,0,0,0,0,-1.8116865437010221E-13,0,0,0,0,0,-1.8509884144045198E-13,0,0,0,0,0,-1.8911428812958985E-13,0,0,0,0,0,-1.9321684401934632E-13,0,0,0,0,0,-1.9740839881550508E-13,0,0,0,0,0,-2.0169088321823287E-13,0,0,0,0,0,-2.0606626981139255E-13,0,0,{"$f":"VQ53","v":0},0,0,-2.1053657397114784E-13,0,0,0,0,0,-2.1510385479427952E-13,0,0,0,0,0,-2.1977021604663967E-13,0,0,0,0,0,-2.2453780713218135E-13,0,0,0,0,0,-2.2940882408301002E-13,0,0,0,0,0,-2.3438551057091263E-13,0,0,0,0,0,-2.3947015894083032E-13,0,0,0,0,0,-2.4466511126675091E-13,0,0,0,0,0,-2.4997276043050692E-13,0,0,0,0,0,-2.5539555122397735E-13,0,0,0,0,0,-2.6093598147519957E-13,{"$f":"YC53","v":0},0,0,0,0,-2.6659660319891044E-13,0,0,0,0,0,-2.7238002377204701E-13,0,0,0,0,0,-2.7828890713474822E-13,0,0,0,0,0,-2.8432597501740973E-13,0,0,0,0,0,-2.9049400819435891E-13,0,0,0,0,0,-2.9679584776472527E-13,0,0,0,0,0,-3.0323439646109912E-13,0,0,0,0,0,-3.0981261998657773E-13,0,0,0,0,0,-3.1653354838081868E-13,0,0,0,0,0,-3.2340027741572582E-13,0,0,0,0,{"$f":"AAO53","v":0},-3.3041597002141408E-13,0,0,0,0,0,-3.3758385774310792E-13,0,0,0,0,0,-3.4490724222964462E-13,0,0,0,0,0,-3.5238949675426969E-13,0,0,0,0,0,-3.6003406776842233E-13,0,0,0,0,0,-3.6784447648922811E-13,0,0,0,0,0,-3.7582432052143129E-13,0,0,0,0,0,-3.8397727551451138E-13,0,0,0,0,0,-3.9230709685574837E-13,0,0,0,0,0,-4.0081762140001722E-13,0,0,0,0,0,-4.0951276923710722E-13,0,0,{"$f":"ADA53","v":0},0,0,-4.1839654549738071E-13,0,0,0,0,0,-4.2747304219660321E-13,0,0,0,0,0,-4.3674644012079424E-13,0,0,0,0,0,-4.4622101075196685E-13,0,0,0,0,0,-4.5590111823564436E-13,0,0,0]
[null,null,null,"Closing",null,null,"Euro",null,null,null,null,{"$f":"L56+L57-L58","v":0},{"$f":"M56+M57-M58","v":0},0,0,0,0,0,0,0,0,1440,1440,1440,1440,1440,1440,1423.7667893169253,1423.7667893169253,1423.7667893169253,1423.7667893169253,1423.7667893169253,1423.7667893169253,1407.1814230418211,1407.1814230418211,1407.1814230418211,1407.1814230418211,1407.1814230418211,1407.1814230418211,1390.2362616778917,1390.2362616778917,1390.2362616778917,1390.2362616778917,1390.2362616778917,1390.2362616778917,1372.9235000007125,1372.9235000007125,1372.9235000007125,1372.9235000007125,1372.9235000007125,1372.9235000007125,1355.2351634630129,1355.2351634630129,1355.2351634630129,1355.2351634630129,1355.2351634630129,1355.2351634630129,1337.1631045214674,1337.1631045214674,1337.1631045214674,1337.1631045214674,1337.1631045214674,1337.1631045214674,1318.6989988838,1318.6989988838,1318.6989988838,1318.6989988838,1318.6989988838,1318.6989988838,1299.8343416744765,1299.8343416744765,1299.8343416744765,1299.8343416744765,1299.8343416744765,1299.8343416744765,1280.5604435172172,{"$f":"BY56+BY57-BY58","v":1280.5604435172172},1280.5604435172172,1280.5604435172172,1280.5604435172172,1280.5604435172172,1260.8684265325246,1260.8684265325246,1260.8684265325246,1260.8684265325246,1260.8684265325246,1260.8684265325246,1240.7492202483838,1240.7492202483838,1240.7492202483838,1240.7492202483838,1240.7492202483838,1240.7492202483838,1220.1935574222516,1220.1935574222516,1220.1935574222516,1220.1935574222516,1220.1935574222516,1220.1935574222516,1199.1919697724095,1199.1919697724095,1199.1919697724095,1199.1919697724095,1199.1919697724095,1199.1919697724095,1177.7347836167155,1177.7347836167155,1177.7347836167155,1177.7347836167155,1177.7347836167155,1177.7347836167155,1155.8121154167438,1155.8121154167438,1155.8121154167438,1155.8121154167438,1155.8121154167438,1155.8121154167438,1133.4138672252629,1133.4138672252629,1133.4138672252629,1133.4138672252629,1133.4138672252629,1133.4138672252629,1110.5297220349512,1110.5297220349512,1110.5297220349512,1110.5297220349512,1110.5297220349512,1110.5297220349512,1087.1491390262117,1087.1491390262117,1087.1491390262117,1087.1491390262117,1087.1491390262117,1087.1491390262117,1063.2613487118947,1063.2613487118947,1063.2613487118947,1063.2613487118947,1063.2613487118947,{"$f":"EK56+EK57-EK58","v":1063.2613487118947},1038.8553479766913,1038.8553479766913,1038.8553479766913,1038.8553479766913,1038.8553479766913,1038.8553479766913,1013.9198950089152,1013.9198950089152,1013.9198950089152,1013.9198950089152,1013.9198950089152,1013.9198950089152,988.44350412233632,988.44350412233632,988.44350412233632,988.44350412233632,988.44350412233632,988.44350412233632,962.41444046568176,962.41444046568176,962.41444046568176,962.41444046568176,962.41444046568176,962.41444046568176,935.82071461736723,935.82071461736723,935.82071461736723,935.82071461736723,935.82071461736723,935.82071461736723,908.65007706296944,908.65007706296944,908.65007706296944,908.65007706296944,908.65007706296944,908.65007706296944,880.89001255289475,880.89001255289475,880.89001255289475,880.89001255289475,880.89001255289475,880.89001255289475,852.52773433764617,852.52773433764617,852.52773433764617,852.52773433764617,852.52773433764617,852.52773433764617,823.55017827803329,823.55017827803329,823.55017827803329,823.55017827803329,823.55017827803329,823.55017827803329,793.94399682761093,793.94399682761093,793.94399682761093,793.94399682761093,793.94399682761093,793.94399682761093,763.69555288457673,763.69555288457673,763.69555288457673,{"$f":"GW56+GW57-GW58","v":763.69555288457673},763.69555288457673,763.69555288457673,732.79091351029388,732.79091351029388,732.79091351029388,732.79091351029388,732.79091351029388,732.79091351029388,701.21584351154718,701.21584351154718,701.21584351154718,701.21584351154718,701.21584351154718,701.21584351154718,668.95579888357486,668.95579888357486,668.95579888357486,668.95579888357486,668.95579888357486,668.95579888357486,635.99592011085724,635.99592011085724,635.99592011085724,635.99592011085724,635.99592011085724,635.99592011085724,602.32102532257545,602.32102532257545,602.32102532257545,602.32102532257545,602.32102532257545,602.32102532257545,567.91560329958827,567.91560329958827,567.91560329958827,567.91560329958827,567.91560329958827,567.91560329958827,532.76380632970529,532.76380632970529,532.76380632970529,532.76380632970529,532.76380632970529,532.76380632970529,496.84944290796597,496.84944290796597,496.84944290796597,496.84944290796597,496.84944290796597,496.84944290796597,460.15597027856194,460.15597027856194,460.15597027856194,460.15597027856194,460.15597027856194,460.15597027856194,422.66648681496741,422.66648681496741,422.66648681496741,422.66648681496741,422.66648681496741,422.66648681496741,384.36372423476746,{"$f":"JI56+JI57-JI58","v":384.36372423476746},384.36372423476746,384.36372423476746,384.36372423476746,384.36372423476746,345.23003964559871,345.23003964559871,345.23003964559871,345.23003964559871,345.23003964559871,345.23003964559871,305.24740741853839,305.24740741853839,305.24740741853839,305.24740741853839,305.24740741853839,305.24740741853839,264.39741088519838,264.39741088519838,264.39741088519838,264.39741088519838,264.39741088519838,264.39741088519838,222.66123385470027,222.66123385470027,222.66123385470027,222.66123385470027,222.66123385470027,222.66123385470027,180.01965194662327,180.01965194662327,180.01965194662327,180.01965194662327,180.01965194662327,180.01965194662327,136.45302373593353,136.45302373593353,136.45302373593353,136.45302373593353,136.45302373593353,136.45302373593353,91.941281705815641,91.941281705815641,91.941281705815641,91.941281705815641,91.941281705815641,91.941281705815641,46.463923004239035,46.463923004239035,46.463923004239035,46.463923004239035,46.463923004239035,46.463923004239035,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.8474111129762605E-12,1.9292989332063923E-12,1.9292989332063923E-12,1.9292989332063923E-12,1.9292989332063923E-12,1.9292989332063923E-12,{"$f":"LU56+LU57-LU58","v":1.9292989332063923E-12},2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.0129631890644564E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.098442417704468E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.1857759922872283E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.2750041401162599E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.3661679611671752E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.4593094470190116E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.5544715001962544E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.6516979539304562E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.7510335923505555E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.8525241711111958E-12,2.9562164384685429E-12,2.9562164384685429E-12,2.9562164384685429E-12,{"$f":"OG56+OG57-OG58","v":2.9562164384685429E-12},2.9562164384685429E-12,2.9562164384685429E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.0621581568133139E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.170398124670932E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.2809861991789424E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.3939733190520433E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.5094115280453084E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.6273539989264098E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.7478550579678836E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.8709702099707193E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,3.9967561638307973E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.1252708586599533E-12,4.2565734904737029E-12,{"$f":"QS56+QS57-QS58","v":4.2565734904737029E-12},4.2565734904737029E-12,4.2565734904737029E-12,4.2565734904737029E-12,4.2565734904737029E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.3907245394579146E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.5277857978269933E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.6678203982864077E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.8108928431126672E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,4.9570690338641509E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.1064163017364636E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.2590034385763115E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.4149007285681759E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.5741799806083806E-12,5.7369145613814715E-12,5.7369145613814715E-12,5.7369145613814715E-12,5.7369145613814715E-12,5.7369145613814715E-12,{"$f":"TE56+TE57-TE58","v":5.7369145613814715E-12},5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,5.9031794291541369E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.0730511683022371E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.246608024586847E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.4239299411955615E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.6050985955656639E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.7901974370061162E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,6.9793117251357059E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.1725285691550524E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.3699369679705572E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.5716278511887899E-12,7.7776941210001832E-12,7.7776941210001832E-12,7.7776941210001832E-12,{"$f":"VQ56+VQ57-VQ58","v":7.7776941210001832E-12},7.7776941210001832E-12,7.7776941210001832E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,7.9882306949713309E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.2033345497656112E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.4231047658122511E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.6476425729444327E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,8.8770513970274425E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.1114369075983555E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.350907066539186E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.5955721778059373E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,9.8455449382364437E-12,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0100940489460421E-11,1.0361876470935621E-11,{"$f":"YC56+YC57-YC58","v":1.0361876470935621E-11},1.0361876470935621E-11,1.0361876470935621E-11,1.0361876470935621E-11,1.0361876470935621E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0628473074134531E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.0900853097906578E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1179142005041326E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1463467980058736E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.1753961988253094E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.205075783601782E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2353992232478919E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2663804852465496E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.2980338400846316E-11,1.3303738678262041E-11,1.3303738678262041E-11,1.3303738678262041E-11,1.3303738678262041E-11,1.3303738678262041E-11,{"$f":"AAO56+AAO57-AAO58","v":1.3303738678262041E-11},1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3634154648283455E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.3971738506026563E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4316645748256208E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.4669035245010476E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5029069312778898E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5396913789268125E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.5772738109789555E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6156715385304067E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6549022482159816E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.6949840103559835E-11,1.7359352872796941E-11,1.7359352872796941E-11,1.7359352872796941E-11,{"$f":"ADA56+ADA57-ADA58","v":1.7359352872796941E-11},1.7359352872796941E-11,1.7359352872796941E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.7777749418294323E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8205222460490926E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.8641968900611722E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9088189911363689E-11,1.9544091029599334E-11,1.9544091029599334E-11,1.9544091029599334E-11,1.9544091029599334E-11]
[null,null,null,"Interest",null,null,"Euro",null,null,null,null,{"$f":"L52","v":0},{"$f":"M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.81518434309168,0,0,0,0,0,30.463028751062225,0,0,0,0,0,30.103233662237045,0,0,0,0,0,29.735633348987179,0,0,0,0,0,29.360058488466908,0,0,0,0,0,28.976336084620787,0,0,0,0,0,28.584289388498817,0,0,0,0,0,28.183737816842896,0,0,0,0,0,27.77449686890715,{"$f":"BY52","v":0},0,0,0,0,27.356378041473839,0,0,0,0,0,26.92918874202558,0,0,0,0,0,26.492732200034077,0,0,0,0,0,26.046807376324242,0,0,0,0,0,25.591208870472293,0,0,0,0,0,25.125726826194796,0,0,0,0,0,24.65014683468544,0,0,0,0,0,24.164249835854665,0,0,0,0,0,23.667812017427,0,0,0,0,0,23.160604711849363,0,0,0,0,{"$f":"EK52","v":0},22.642394290962955,0,0,0,0,0,22.112942058390253,0,0,0,0,0,21.572004139587449,0,0,0,0,0,21.019331369511757,0,0,0,0,0,20.454669177851869,0,0,0,0,0,19.877757471768561,0,0,0,0,0,19.288330516091641,0,0,0,0,0,18.686116810917838,0,0,0,0,0,18.070838966553449,0,0,0,0,0,17.44221357574401,0,0,0,0,0,16.799951083132143,0,0,{"$f":"GW52","v":0},0,0,16.143755651883573,0,0,0,0,0,15.473325027419692,0,0,0,0,0,14.78835039819408,0,0,0,0,0,14.088516253448748,0,0,0,0,0,13.373500237884594,0,0,0,0,0,12.642973003179165,0,0,0,0,0,11.896598056283349,0,0,0,0,0,11.134031604427019,0,0,0,0,0,10.354922396762358,0,0,0,0,0,9.5589115625718506,0,0,0,0,0,8.7456324459664234,{"$f":"JI52","v":0},0,0,0,0,7.9147104369976278,0,0,0,0,0,7.0657627991060314,0,0,0,0,0,6.1983984928263762,0,0,0,0,0,5.3122179956682478,0,0,0,0,0,4.4068131180893673,0,0,0,0,0,3.4817668154766466,0,0,0,0,0,2.5366529960484807,0,0,0,0,0,1.5710363245897578,0,0,0,0,0,0.58447202192917969,0,0,0,0,0,8.1887820230131684E-14,0,0,0,0,{"$f":"LU52","v":0},8.3664255858063928E-14,0,0,0,0,0,8.5479228640011466E-14,0,0,0,0,0,8.7333574582760195E-14,0,0,0,0,0,8.9228147829031622E-14,0,0,0,0,0,9.1163821050915342E-14,0,0,0,0,0,9.3141485851836415E-14,0,0,0,0,0,9.5162053177242718E-14,0,0,0,0,0,9.7226453734201661E-14,0,0,0,0,0,9.933563842009938E-14,0,0,0,0,0,1.0149057876064011E-13,0,0,0,0,0,1.03692267357347E-13,0,0,{"$f":"OG52","v":0},0,0,1.0594171834477095E-13,0,0,0,0,0,1.0823996785761804E-13,0,0,0,0,0,1.1058807450801047E-13,0,0,0,0,0,1.1298711987310089E-13,0,0,0,0,0,1.1543820899326497E-13,0,0,0,0,0,1.1794247088110141E-13,0,0,0,0,0,1.2050105904147418E-13,0,0,0,0,0,1.2311515200283588E-13,0,0,0,0,0,1.2578595386007781E-13,0,0,0,0,0,1.2851469482915615E-13,0,0,0,0,0,1.313026318137499E-13,{"$f":"QS52","v":0},0,0,0,0,1.3415104898421192E-13,0,0,0,0,0,1.3706125836907897E-13,0,0,0,0,0,1.400346004594142E-13,0,0,0,0,0,1.4307244482625971E-13,0,0,0,0,0,1.4617619075148357E-13,0,0,0,0,0,1.4934726787231286E-13,0,0,0,0,0,1.525871368398482E-13,0,0,0,0,0,1.5589728999186405E-13,0,0,0,0,0,1.5927925204020445E-13,0,0,0,0,0,1.6273458077309092E-13,0,0,0,0,{"$f":"TE52","v":0},1.6626486777266553E-13,0,0,0,0,0,1.6987173914810017E-13,0,0,0,0,0,1.7355685628461006E-13,0,0,0,0,0,1.7732191660871484E-13,0,0,0,0,0,1.8116865437010221E-13,0,0,0,0,0,1.8509884144045198E-13,0,0,0,0,0,1.8911428812958985E-13,0,0,0,0,0,1.9321684401934632E-13,0,0,0,0,0,1.9740839881550508E-13,0,0,0,0,0,2.0169088321823287E-13,0,0,0,0,0,2.0606626981139255E-13,0,0,{"$f":"VQ52","v":0},0,0,2.1053657397114784E-13,0,0,0,0,0,2.1510385479427952E-13,0,0,0,0,0,2.1977021604663967E-13,0,0,0,0,0,2.2453780713218135E-13,0,0,0,0,0,2.2940882408301002E-13,0,0,0,0,0,2.3438551057091263E-13,0,0,0,0,0,2.3947015894083032E-13,0,0,0,0,0,2.4466511126675091E-13,0,0,0,0,0,2.4997276043050692E-13,0,0,0,0,0,2.5539555122397735E-13,0,0,0,0,0,2.6093598147519957E-13,{"$f":"YC52","v":0},0,0,0,0,2.6659660319891044E-13,0,0,0,0,0,2.7238002377204701E-13,0,0,0,0,0,2.7828890713474822E-13,0,0,0,0,0,2.8432597501740973E-13,0,0,0,0,0,2.9049400819435891E-13,0,0,0,0,0,2.9679584776472527E-13,0,0,0,0,0,3.0323439646109912E-13,0,0,0,0,0,3.0981261998657773E-13,0,0,0,0,0,3.1653354838081868E-13,0,0,0,0,0,3.2340027741572582E-13,0,0,0,0,{"$f":"AAO52","v":0},3.3041597002141408E-13,0,0,0,0,0,3.3758385774310792E-13,0,0,0,0,0,3.4490724222964462E-13,0,0,0,0,0,3.5238949675426969E-13,0,0,0,0,0,3.6003406776842233E-13,0,0,0,0,0,3.6784447648922811E-13,0,0,0,0,0,3.7582432052143129E-13,0,0,0,0,0,3.8397727551451138E-13,0,0,0,0,0,3.9230709685574837E-13,0,0,0,0,0,4.0081762140001722E-13,0,0,0,0,0,4.0951276923710722E-13,0,0,{"$f":"ADA52","v":0},0,0,4.1839654549738071E-13,0,0,0,0,0,4.2747304219660321E-13,0,0,0,0,0,4.3674644012079424E-13,0,0,0,0,0,4.4622101075196685E-13,0,0,0,0,0,4.5590111823564436E-13,0,0,0]
[]
[null,null,null,"Operating Cash Flow from Sumif",null,null,null,null,null,null,null,{"$f":"SUMIF(49:49,L49,38:38)*L7*L48","v":0},{"$f":"SUMIF(49:49,M49,38:38)*M7*M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46.617685621016882,0,0,0,0,0,56.338349328717769,0,0,0,0,0,47.497347730590882,0,0,0,0,0,57.274705277931631,0,0,0,0,0,48.209807946549716,0,0,0,0,0,58.133825857100582,0,0,0,0,0,48.932955065747933,0,0,0,0,0,59.005833244957039,0,0,0,0,0,49.666949391734114,{"$f":"SUMIF(49:49,BY49,38:38)*BY7*BY48","v":0},0,0,0,0,59.890920743631369,0,0,0,0,0,50.411953632610121,0,0,0,0,0,60.789284554785823,0,0,0,0,0,51.168132937099251,0,0,0,0,0,61.701123823107601,0,0,0,0,0,51.935654931155725,0,0,0,0,0,62.626640680454194,0,0,0,0,0,52.714689755123047,0,0,0,0,0,63.566040290660986,0,0,0,0,0,53.505410101449876,0,0,0,0,{"$f":"SUMIF(49:49,EK49,38:38)*EK7*EK48","v":0},64.519530895020864,0,0,0,0,0,54.30799125297159,0,0,0,0,0,65.487323858446132,0,0,0,0,0,55.122611121766127,0,0,0,0,0,66.469633716322775,0,0,0,0,0,55.949450288592566,0,0,0,0,0,67.466678222067586,0,0,0,0,0,56.788692042921419,0,0,0,0,0,68.478678395398532,0,0,0,0,0,57.640522423565216,0,0,0,0,0,69.505858571329483,0,0,{"$f":"SUMIF(49:49,GW49,38:38)*GW7*GW48","v":0},0,0,58.505130259918658,0,0,0,0,0,70.548446449899359,0,0,0,0,0,59.382707213817397,0,0,0,0,0,71.606673146647822,0,0,0,0,0,60.273447822024629,0,0,0,0,0,72.680773243847511,0,0,0,0,0,61.177549539354956,0,0,0,0,0,73.770984842505186,0,0,0,0,0,62.095212782445266,0,0,0,0,0,74.877549615142726,0,0,0,0,0,63.026640974181909,{"$f":"SUMIF(49:49,JI49,38:38)*JI7*JI48","v":0},0,0,0,0,76.000712859369841,0,0,0,0,0,63.972040588794606,0,0,0,0,0,77.140723552260354,0,0,0,0,0,64.931621197626498,0,0,0,0,0,78.297834405544208,0,0,0,0,0,65.905595515590861,0,0,0,0,0,79.472301921627334,0,0,0,0,0,66.894179448324692,0,0,0,0,0,80.664386450451701,0,0,0,0,0,67.897592140049511,0,0,0,0,{"$f":"SUMIF(49:49,LU49,38:38)*LU7*LU48","v":0},81.874352247208421,0,0,0,0,0,68.916056022150215,0,0,0,0,0,83.102467530916542,0,0,0,0,0,69.949796862482458,0,0,0,0,0,84.349004543880227,0,0,0,0,0,70.999043815419654,0,0,0,0,0,85.614239612038389,0,0,0,0,0,72.06402947265093,0,0,0,0,0,86.898453206218932,0,0,0,0,0,73.144989914740648,0,0,0,0,0,88.201930004312175,0,0,{"$f":"SUMIF(49:49,OG49,38:38)*OG7*OG48","v":0},0,0,74.24216476346173,0,0,0,0,0,89.5249589543768,0,0,0,0,0,75.355797234913609,0,0,0,0,0,90.867833338692421,0,0,0,0,0,76.486134193437266,0,0,0,0,0,92.230850838772739,0,0,0,0,0,77.633426206338797,0,0,0,0,0,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(49:49,QS49,38:38)*QS7*QS48","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,{"$f":"SUMIF(49:49,TE49,38:38)*TE7*TE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(49:49,VQ49,38:38)*VQ7*VQ48","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,{"$f":"SUMIF(49:49,YC49,38:38)*YC7*YC48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(49:49,AAO49,38:38)*AAO7*AAO48","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,{"$f":"SUMIF(49:49,ADA49,38:38)*ADA7*ADA48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project Cash Flow",null,null,"Euro",null,null,null,null,{"$f":"L62-L13","v":-450},{"$f":"M62-M13","v":-180},0,-270,-360,-540,0,0,0,0,0,0,0,0,0,0,46.617685621016882,0,0,0,0,0,56.338349328717769,0,0,0,0,0,47.497347730590882,0,0,0,0,0,57.274705277931631,0,0,0,0,0,48.209807946549716,0,0,0,0,0,58.133825857100582,0,0,0,0,0,48.932955065747933,0,0,0,0,0,59.005833244957039,0,0,0,0,0,49.666949391734114,{"$f":"BY62-BY13","v":0},0,0,0,0,59.890920743631369,0,0,0,0,0,50.411953632610121,0,0,0,0,0,60.789284554785823,0,0,0,0,0,51.168132937099251,0,0,0,0,0,61.701123823107601,0,0,0,0,0,51.935654931155725,0,0,0,0,0,62.626640680454194,0,0,0,0,0,52.714689755123047,0,0,0,0,0,63.566040290660986,0,0,0,0,0,53.505410101449876,0,0,0,0,{"$f":"EK62-EK13","v":0},64.519530895020864,0,0,0,0,0,54.30799125297159,0,0,0,0,0,65.487323858446132,0,0,0,0,0,55.122611121766127,0,0,0,0,0,66.469633716322775,0,0,0,0,0,55.949450288592566,0,0,0,0,0,67.466678222067586,0,0,0,0,0,56.788692042921419,0,0,0,0,0,68.478678395398532,0,0,0,0,0,57.640522423565216,0,0,0,0,0,69.505858571329483,0,0,{"$f":"GW62-GW13","v":0},0,0,58.505130259918658,0,0,0,0,0,70.548446449899359,0,0,0,0,0,59.382707213817397,0,0,0,0,0,71.606673146647822,0,0,0,0,0,60.273447822024629,0,0,0,0,0,72.680773243847511,0,0,0,0,0,61.177549539354956,0,0,0,0,0,73.770984842505186,0,0,0,0,0,62.095212782445266,0,0,0,0,0,74.877549615142726,0,0,0,0,0,63.026640974181909,{"$f":"JI62-JI13","v":0},0,0,0,0,76.000712859369841,0,0,0,0,0,63.972040588794606,0,0,0,0,0,77.140723552260354,0,0,0,0,0,64.931621197626498,0,0,0,0,0,78.297834405544208,0,0,0,0,0,65.905595515590861,0,0,0,0,0,79.472301921627334,0,0,0,0,0,66.894179448324692,0,0,0,0,0,80.664386450451701,0,0,0,0,0,67.897592140049511,0,0,0,0,{"$f":"LU62-LU13","v":0},81.874352247208421,0,0,0,0,0,68.916056022150215,0,0,0,0,0,83.102467530916542,0,0,0,0,0,69.949796862482458,0,0,0,0,0,84.349004543880227,0,0,0,0,0,70.999043815419654,0,0,0,0,0,85.614239612038389,0,0,0,0,0,72.06402947265093,0,0,0,0,0,86.898453206218932,0,0,0,0,0,73.144989914740648,0,0,0,0,0,88.201930004312175,0,0,{"$f":"OG62-OG13","v":0},0,0,74.24216476346173,0,0,0,0,0,89.5249589543768,0,0,0,0,0,75.355797234913609,0,0,0,0,0,90.867833338692421,0,0,0,0,0,76.486134193437266,0,0,0,0,0,92.230850838772739,0,0,0,0,0,77.633426206338797,0,0,0,0,0,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS62-QS13","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,{"$f":"TE62-TE13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ62-VQ13","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,{"$f":"YC62-YC13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO62-AAO13","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,{"$f":"ADA62-ADA13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project IRR",{"$f":"IRR(L63:AEE63,0.01)","v":4.7115984924335219E-3},{"$f":"(1+E64)^(Months)-1","v":5.8027582855691984E-2}]
[]
[null,null,null,"Equity Cash Flow",null,null,"Euro",null,null,null,null,{"$f":"L63+L57-L58-L60","v":-450},{"$f":"M63+M57-M58-M60","v":-180},0,-270,-360,-540,0,0,0,0,1440,0,0,0,0,0,-0.43070940514948575,0,0,0,0,0,9.2899543025514006,0,0,0,0,0,0.44895270442451363,0,0,0,0,0,10.22631025176527,0,0,0,0,0,1.1614129203833485,0,0,0,0,0,11.085430830934211,0,0,0,0,0,1.8845600395815651,0,0,0,0,0,11.957438218790667,0,0,0,0,0,2.6185543655677463,{"$f":"BY63+BY57-BY58-BY60","v":0},0,0,0,0,12.842525717465001,0,0,0,0,0,3.3635586064437604,0,0,0,0,0,13.740889528619455,0,0,0,0,0,4.1197379109328836,0,0,0,0,0,14.652728796941226,0,0,0,0,0,4.8872599049893566,0,0,0,0,0,15.57824565428783,0,0,0,0,0,5.6662947289566787,0,0,0,0,0,16.517645264494615,0,0,0,0,0,6.457015075283504,0,0,0,0,{"$f":"EK63+EK57-EK58-EK60","v":0},17.471135868854496,0,0,0,0,0,7.2595962268052219,0,0,0,0,0,18.438928832279764,0,0,0,0,0,8.0742160955997591,0,0,0,0,0,19.421238690156407,0,0,0,0,0,8.9010552624261976,0,0,0,0,0,20.418283195901211,0,0,0,0,0,9.7402970167550507,0,0,0,0,0,21.430283369232168,0,0,0,0,0,10.592127397398848,0,0,0,0,0,22.457463545163122,0,0,{"$f":"GW63+GW57-GW58-GW60","v":0},0,0,11.456735233752291,0,0,0,0,0,23.500051423732991,0,0,0,0,0,12.334312187651033,0,0,0,0,0,24.558278120481457,0,0,0,0,0,13.225052795858259,0,0,0,0,0,25.632378217681143,0,0,0,0,0,14.129154513188592,0,0,0,0,0,26.722589816338822,0,0,0,0,0,15.046817756278902,0,0,0,0,0,27.829154588976358,0,0,0,0,0,15.978245948015546,{"$f":"JI63+JI57-JI58-JI60","v":0},0,0,0,0,28.95231783320347,0,0,0,0,0,16.923645562628245,0,0,0,0,0,30.092328526093986,0,0,0,0,0,17.88322617146013,0,0,0,0,0,31.24943937937784,0,0,0,0,0,18.857200489424486,0,0,0,0,0,32.423906895460966,0,0,0,0,0,19.845784422158328,0,0,0,0,0,33.615991424285333,0,0,0,0,0,67.897592140049511,0,0,0,0,{"$f":"LU63+LU57-LU58-LU60","v":0},81.874352247208421,0,0,0,0,0,68.916056022150215,0,0,0,0,0,83.102467530916542,0,0,0,0,0,69.949796862482458,0,0,0,0,0,84.349004543880227,0,0,0,0,0,70.999043815419654,0,0,0,0,0,85.614239612038389,0,0,0,0,0,72.06402947265093,0,0,0,0,0,86.898453206218932,0,0,0,0,0,73.144989914740648,0,0,0,0,0,88.201930004312175,0,0,{"$f":"OG63+OG57-OG58-OG60","v":0},0,0,74.24216476346173,0,0,0,0,0,89.5249589543768,0,0,0,0,0,75.355797234913609,0,0,0,0,0,90.867833338692421,0,0,0,0,0,76.486134193437266,0,0,0,0,0,92.230850838772739,0,0,0,0,0,77.633426206338797,0,0,0,0,0,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS63+QS57-QS58-QS60","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,{"$f":"TE63+TE57-TE58-TE60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ63+VQ57-VQ58-VQ60","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,{"$f":"YC63+YC57-YC58-YC60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO63+AAO57-AAO58-AAO60","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,{"$f":"ADA63+ADA57-ADA58-ADA60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR",{"$f":"IRR(L66:AEE66,0.01)","v":6.1039597448555583E-3},{"$f":"(1+E67)^(Months)-1","v":7.5757293398051484E-2},"% p.a."]
[null,null,null,"Equity XIRR",null,{"$f":"XIRR(L66:AEE66,L5:AEE5)","v":7.5692275166511544E-2}]
[]
[null,"Graph"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L48,L5,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M48,M5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2026-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2026-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2027-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2027-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2028-05-31",{"$f":"IF(BY48,BY5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2028-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2029-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2029-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2030-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2030-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2031-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2031-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2032-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2032-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2033-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EK48,EK5,NA())","v":{"$error":"#N/A"}},"2033-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2034-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2034-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2035-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2035-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2036-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2036-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2037-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2037-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2038-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2038-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GW48,GW5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"2039-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2039-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2040-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2040-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2041-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2041-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2042-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2042-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2043-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2043-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2044-05-31",{"$f":"IF(JI48,JI5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2044-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2045-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2045-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2046-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2046-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2047-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2047-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2048-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2048-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2049-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LU48,LU5,NA())","v":{"$error":"#N/A"}},"2049-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2050-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2050-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2051-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2051-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2052-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2052-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2053-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2053-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2054-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2054-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OG48,OG5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"2055-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2055-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2056-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2056-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2057-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2057-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2058-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2058-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2059-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2059-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2060-05-31",{"$f":"IF(QS48,QS5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2060-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2061-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2061-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2062-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2062-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2063-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2063-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2064-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2064-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2065-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TE48,TE5,NA())","v":{"$error":"#N/A"}},"2065-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2066-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2066-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2067-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2067-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2068-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2068-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2069-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2069-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2070-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2070-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VQ48,VQ5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"2071-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2071-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2072-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2072-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2073-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2073-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2074-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2074-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2075-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2075-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2076-05-31",{"$f":"IF(YC48,YC5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2076-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2077-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2077-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2078-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2078-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2079-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2079-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2080-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2080-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2081-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAO48,AAO5,NA())","v":{"$error":"#N/A"}},"2081-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2082-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2082-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2083-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2083-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2084-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2084-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2085-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2085-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2086-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2086-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ADA48,ADA5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"2087-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2087-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2088-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2088-11-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2089-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"L62","v":0},{"$f":"M62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46.617685621016882,0,0,0,0,0,56.338349328717769,0,0,0,0,0,47.497347730590882,0,0,0,0,0,57.274705277931631,0,0,0,0,0,48.209807946549716,0,0,0,0,0,58.133825857100582,0,0,0,0,0,48.932955065747933,0,0,0,0,0,59.005833244957039,0,0,0,0,0,49.666949391734114,{"$f":"BY62","v":0},0,0,0,0,59.890920743631369,0,0,0,0,0,50.411953632610121,0,0,0,0,0,60.789284554785823,0,0,0,0,0,51.168132937099251,0,0,0,0,0,61.701123823107601,0,0,0,0,0,51.935654931155725,0,0,0,0,0,62.626640680454194,0,0,0,0,0,52.714689755123047,0,0,0,0,0,63.566040290660986,0,0,0,0,0,53.505410101449876,0,0,0,0,{"$f":"EK62","v":0},64.519530895020864,0,0,0,0,0,54.30799125297159,0,0,0,0,0,65.487323858446132,0,0,0,0,0,55.122611121766127,0,0,0,0,0,66.469633716322775,0,0,0,0,0,55.949450288592566,0,0,0,0,0,67.466678222067586,0,0,0,0,0,56.788692042921419,0,0,0,0,0,68.478678395398532,0,0,0,0,0,57.640522423565216,0,0,0,0,0,69.505858571329483,0,0,{"$f":"GW62","v":0},0,0,58.505130259918658,0,0,0,0,0,70.548446449899359,0,0,0,0,0,59.382707213817397,0,0,0,0,0,71.606673146647822,0,0,0,0,0,60.273447822024629,0,0,0,0,0,72.680773243847511,0,0,0,0,0,61.177549539354956,0,0,0,0,0,73.770984842505186,0,0,0,0,0,62.095212782445266,0,0,0,0,0,74.877549615142726,0,0,0,0,0,63.026640974181909,{"$f":"JI62","v":0},0,0,0,0,76.000712859369841,0,0,0,0,0,63.972040588794606,0,0,0,0,0,77.140723552260354,0,0,0,0,0,64.931621197626498,0,0,0,0,0,78.297834405544208,0,0,0,0,0,65.905595515590861,0,0,0,0,0,79.472301921627334,0,0,0,0,0,66.894179448324692,0,0,0,0,0,80.664386450451701,0,0,0,0,0,67.897592140049511,0,0,0,0,{"$f":"LU62","v":0},81.874352247208421,0,0,0,0,0,68.916056022150215,0,0,0,0,0,83.102467530916542,0,0,0,0,0,69.949796862482458,0,0,0,0,0,84.349004543880227,0,0,0,0,0,70.999043815419654,0,0,0,0,0,85.614239612038389,0,0,0,0,0,72.06402947265093,0,0,0,0,0,86.898453206218932,0,0,0,0,0,73.144989914740648,0,0,0,0,0,88.201930004312175,0,0,{"$f":"OG62","v":0},0,0,74.24216476346173,0,0,0,0,0,89.5249589543768,0,0,0,0,0,75.355797234913609,0,0,0,0,0,90.867833338692421,0,0,0,0,0,76.486134193437266,0,0,0,0,0,92.230850838772739,0,0,0,0,0,77.633426206338797,0,0,0,0,0,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS62","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,{"$f":"TE62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ62","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,{"$f":"YC62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO62","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,{"$f":"ADA62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"L60+L58","v":0},{"$f":"M60+M58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,{"$f":"BY60+BY58","v":0},0,0,0,0,47.048395026166375,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166375,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166375,0,0,0,0,{"$f":"EK60+EK58","v":0},47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166375,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,0,0,{"$f":"GW60+GW58","v":0},0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,{"$f":"JI60+JI58","v":0},0,0,0,0,47.048395026166375,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166375,0,0,0,0,0,47.048395026166368,0,0,0,0,0,47.048395026166361,0,0,0,0,0,47.048395026166368,0,0,0,0,0,0,0,0,0,0,{"$f":"LU60+LU58","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,{"$f":"OG60+OG58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS60+QS58","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,{"$f":"TE60+TE58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VQ60+VQ58","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,{"$f":"YC60+YC58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAO60+AAO58","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":"ADA60+ADA58","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]

{"sheet":"Project Finance Semi-Annual","index":6,"n_rows":42,"n_cols":112,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Monthly Debt Schedule"}]
[null,null,null,"Period Number (100)",null,"Constant","Constant","Unit","Test","Total",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,"Pre-COD Period",null,{"$f":"'InputC - Operations'!E8","v":11},null,null,null,null,null,null,{"$f":"M2<=$F$3","v":true},{"$f":"N2<=$F$3","v":true},true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BZ2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Months in Period",null,{"$f":"'InputC - Operations'!E14","v":1},{"$f":"'InputC - Operations'!E13","v":6},null,null,null,null,null,{"$f":"IF(M3,$F$4,$G$4)","v":1},{"$f":"IF(N3,$F$4,$G$4)","v":1},1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BZ3,$F$4,$G$4)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Start of Period",null,null,null,null,null,null,null,null,{"$f":"L6+1","v":"2023-01-01"},{"$f":"M6+1","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01",{"$f":"BY6+1","v":"2050-12-01"},"2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01","2063-06-01","2063-12-01","2064-06-01","2064-12-01","2065-06-01","2065-12-01","2066-06-01","2066-12-01","2067-06-01","2067-12-01"]
[null,null,null,"End of Period",null,null,null,null,null,null,null,{"$f":"'Operation Monthly'!K5","v":"2022-12-31"},{"$f":"EDATE(M5,M4)-1","v":"2023-01-31"},{"$f":"EDATE(N5,N4)-1","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30",{"$f":"EDATE(BZ5,BZ4)-1","v":"2051-05-31"},"2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31","2063-11-30","2064-05-31","2064-11-30","2065-05-31","2065-11-30","2066-05-31","2066-11-30","2067-05-31","2067-11-30","2068-05-31"]
[null,null,null,"Operating Flag",null,{"$f":"'InputC - Operations'!F9","v":"2023-12-01"},{"$f":"'InputC - Operations'!F11","v":"2058-12-01"},null,null,null,null,null,{"$f":"(AND(M5>=$F$7,M5<$G$7))*1","v":0},{"$f":"(AND(N5>=$F$7,N5<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BZ5>=$F$7,BZ5<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Year"]
[]
[null,"Transferred Variables"]
[null,null,null,"EBITDA to Semi-Annual",null,null,null,"Euro",{"$f":"J11='Operation Monthly'!J37","v":true},{"$f":"SUM(M11:XFD11)","v":4705.9162280356177},null,null,{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!M$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!N$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!O$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!P$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!Q$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!R$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!S$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!T$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!U$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!V$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!W$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!X$6,'Operation Monthly'!37:37)","v":46.617685621016882},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!Y$6,'Operation Monthly'!37:37)","v":56.338349328717769},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!Z$6,'Operation Monthly'!37:37)","v":47.497347730590882},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AA$6,'Operation Monthly'!37:37)","v":57.274705277931631},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AB$6,'Operation Monthly'!37:37)","v":48.209807946549716},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AC$6,'Operation Monthly'!37:37)","v":58.133825857100582},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AD$6,'Operation Monthly'!37:37)","v":48.932955065747933},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AE$6,'Operation Monthly'!37:37)","v":59.005833244957039},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AF$6,'Operation Monthly'!37:37)","v":49.666949391734114},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AG$6,'Operation Monthly'!37:37)","v":59.890920743631369},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AH$6,'Operation Monthly'!37:37)","v":50.411953632610121},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AI$6,'Operation Monthly'!37:37)","v":60.789284554785823},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AJ$6,'Operation Monthly'!37:37)","v":51.168132937099251},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AK$6,'Operation Monthly'!37:37)","v":61.701123823107601},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AL$6,'Operation Monthly'!37:37)","v":51.935654931155725},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AM$6,'Operation Monthly'!37:37)","v":62.626640680454194},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AN$6,'Operation Monthly'!37:37)","v":52.714689755123047},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AO$6,'Operation Monthly'!37:37)","v":63.566040290660986},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AP$6,'Operation Monthly'!37:37)","v":53.505410101449876},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AQ$6,'Operation Monthly'!37:37)","v":64.519530895020864},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AR$6,'Operation Monthly'!37:37)","v":54.30799125297159},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AS$6,'Operation Monthly'!37:37)","v":65.487323858446132},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AT$6,'Operation Monthly'!37:37)","v":55.122611121766127},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AU$6,'Operation Monthly'!37:37)","v":66.469633716322775},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AV$6,'Operation Monthly'!37:37)","v":55.949450288592566},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AW$6,'Operation Monthly'!37:37)","v":67.466678222067586},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AX$6,'Operation Monthly'!37:37)","v":56.788692042921419},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AY$6,'Operation Monthly'!37:37)","v":68.478678395398532},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!AZ$6,'Operation Monthly'!37:37)","v":57.640522423565216},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BA$6,'Operation Monthly'!37:37)","v":69.505858571329483},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BB$6,'Operation Monthly'!37:37)","v":58.505130259918658},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BC$6,'Operation Monthly'!37:37)","v":70.548446449899359},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BD$6,'Operation Monthly'!37:37)","v":59.382707213817397},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BE$6,'Operation Monthly'!37:37)","v":71.606673146647822},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BF$6,'Operation Monthly'!37:37)","v":60.273447822024629},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BG$6,'Operation Monthly'!37:37)","v":72.680773243847511},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BH$6,'Operation Monthly'!37:37)","v":61.177549539354956},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BI$6,'Operation Monthly'!37:37)","v":73.770984842505186},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BJ$6,'Operation Monthly'!37:37)","v":62.095212782445266},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BK$6,'Operation Monthly'!37:37)","v":74.877549615142726},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BL$6,'Operation Monthly'!37:37)","v":63.026640974181909},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BM$6,'Operation Monthly'!37:37)","v":76.000712859369841},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BN$6,'Operation Monthly'!37:37)","v":63.972040588794606},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BO$6,'Operation Monthly'!37:37)","v":77.140723552260354},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BP$6,'Operation Monthly'!37:37)","v":64.931621197626498},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BQ$6,'Operation Monthly'!37:37)","v":78.297834405544208},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BR$6,'Operation Monthly'!37:37)","v":65.905595515590861},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BS$6,'Operation Monthly'!37:37)","v":79.472301921627334},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BT$6,'Operation Monthly'!37:37)","v":66.894179448324692},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BU$6,'Operation Monthly'!37:37)","v":80.664386450451701},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BV$6,'Operation Monthly'!37:37)","v":67.897592140049511},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BW$6,'Operation Monthly'!37:37)","v":81.874352247208421},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BX$6,'Operation Monthly'!37:37)","v":68.916056022150215},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BY$6,'Operation Monthly'!37:37)","v":83.102467530916542},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!BZ$6,'Operation Monthly'!37:37)","v":69.949796862482458},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CA$6,'Operation Monthly'!37:37)","v":84.349004543880227},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CB$6,'Operation Monthly'!37:37)","v":70.999043815419654},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CC$6,'Operation Monthly'!37:37)","v":85.614239612038389},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CD$6,'Operation Monthly'!37:37)","v":72.06402947265093},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CE$6,'Operation Monthly'!37:37)","v":86.898453206218932},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CF$6,'Operation Monthly'!37:37)","v":73.144989914740648},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CG$6,'Operation Monthly'!37:37)","v":88.201930004312175},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CH$6,'Operation Monthly'!37:37)","v":74.24216476346173},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CI$6,'Operation Monthly'!37:37)","v":89.5249589543768},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CJ$6,'Operation Monthly'!37:37)","v":75.355797234913609},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CK$6,'Operation Monthly'!37:37)","v":90.867833338692421},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CL$6,'Operation Monthly'!37:37)","v":76.486134193437266},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CM$6,'Operation Monthly'!37:37)","v":92.230850838772739},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CN$6,'Operation Monthly'!37:37)","v":77.633426206338797},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CO$6,'Operation Monthly'!37:37)","v":93.614313601354311},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CP$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CQ$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CR$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CS$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CT$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CU$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CV$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CW$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CX$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CY$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!CZ$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DA$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DB$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DC$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DD$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DE$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DF$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DG$6,'Operation Monthly'!37:37)","v":0},{"$f":"SUMIF('Operation Monthly'!$17:$17,'Project Finance Semi-Annual'!DH$6,'Operation Monthly'!37:37)","v":0}]
[null,null,null,"Capital Expenditures",null,null,null,"Euro",null,{"$f":"SUM(M12:XFD12)","v":1800},null,null,{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!M$6,'Operation Monthly'!44:44)","v":450},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!N$6,'Operation Monthly'!44:44)","v":180},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!O$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!P$6,'Operation Monthly'!44:44)","v":270},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!Q$6,'Operation Monthly'!44:44)","v":360},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!R$6,'Operation Monthly'!44:44)","v":540},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!S$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!T$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!U$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!V$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!W$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!X$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!Y$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!Z$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AA$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AB$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AC$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AD$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AE$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AF$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AG$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AH$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AI$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AJ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AK$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AL$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AM$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AN$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AO$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AP$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AQ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AR$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AS$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AT$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AU$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AV$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AW$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AX$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AY$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!AZ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BA$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BB$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BC$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BD$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BE$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BF$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BG$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BH$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BI$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BJ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BK$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BL$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BM$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BN$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BO$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BP$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BQ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BR$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BS$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BT$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BU$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BV$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BW$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BX$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BY$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!BZ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CA$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CB$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CC$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CD$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CE$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CF$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CG$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CH$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CI$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CJ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CK$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CL$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CM$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CN$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CO$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CP$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CQ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CR$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CS$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CT$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CU$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CV$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CW$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CX$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CY$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!CZ$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DA$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DB$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DC$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DD$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DE$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DF$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DG$6,'Operation Monthly'!44:44)","v":0},{"$f":"SUMIF('Operation Monthly'!$18:$18,'Project Finance Semi-Annual'!DH$6,'Operation Monthly'!44:44)","v":0}]
[]
[]
[null,null,null,"Pre-tax Project Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"M11-M12","v":-450},{"$f":"N11-N12","v":-180},0,-270,-360,-540,0,0,0,0,0,46.617685621016882,56.338349328717769,47.497347730590882,57.274705277931631,48.209807946549716,58.133825857100582,48.932955065747933,59.005833244957039,49.666949391734114,59.890920743631369,50.411953632610121,60.789284554785823,51.168132937099251,61.701123823107601,51.935654931155725,62.626640680454194,52.714689755123047,63.566040290660986,53.505410101449876,64.519530895020864,54.30799125297159,65.487323858446132,55.122611121766127,66.469633716322775,55.949450288592566,67.466678222067586,56.788692042921419,68.478678395398532,57.640522423565216,69.505858571329483,58.505130259918658,70.548446449899359,59.382707213817397,71.606673146647822,60.273447822024629,72.680773243847511,61.177549539354956,73.770984842505186,62.095212782445266,74.877549615142726,63.026640974181909,76.000712859369841,63.972040588794606,77.140723552260354,64.931621197626498,78.297834405544208,65.905595515590861,79.472301921627334,66.894179448324692,80.664386450451701,67.897592140049511,81.874352247208421,68.916056022150215,83.102467530916542,{"$f":"BZ11-BZ12","v":69.949796862482458},84.349004543880227,70.999043815419654,85.614239612038389,72.06402947265093,86.898453206218932,73.144989914740648,88.201930004312175,74.24216476346173,89.5249589543768,75.355797234913609,90.867833338692421,76.486134193437266,92.230850838772739,77.633426206338797,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project IRR",null,null,null,"%",{"$f":"XIRR(M15:DH15,M6:DH6)","v":5.7981756329536449E-2}]
[]
[null,"Debt Repayment and Interest"]
[null,null,null,"Debt Percent and Amount",null,{"$f":"'InputC-Financing'!E14","v":0.8},{"$f":"J12","v":1800},null,{"$f":"G19*F19","v":1440}]
[null,null,null,"Interest Rate",null,{"$f":"'InputC-Financing'!E20","v":4.2999999999999997E-2},{"$f":"F20/2","v":2.1499999999999998E-2}]
[null,null,null,"Tenure",null,{"$f":"'InputC-Financing'!E16","v":25},{"$f":"F21*2","v":50}]
[]
[null,null,null,"Monthly Payment",null,{"$f":"PMT(G20,G21,-I19)","v":47.282224806908999}]
[]
[null,null,null,"Payment Period",null,{"$f":"F7","v":"2023-12-01"},{"$f":"EDATE(F25,F21*12)","v":"2048-12-01"},null,null,{"$f":"SUM(M25:XFD25)","v":50},null,null,{"$f":"(AND(M5>=$F$25,M5<$G$25))*1","v":0},{"$f":"(AND(N5>=$F$25,N5<$G$25))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"(AND(BZ5>=$F$25,BZ5<$G$25))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt Service",null,{"$f":"F23","v":47.282224806908999},null,null,null,null,null,null,{"$f":"$F$27*M25","v":0},{"$f":"$F$27*N25","v":0},0,0,0,0,0,0,0,0,0,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,47.282224806908999,0,0,0,0,{"$f":"$F$27*BZ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-COD Month for Debt Issue",null,{"$f":"EDATE(F25,-1)","v":"2023-11-01"},null,null,null,{"$f":"SUM(M29:XFD29)","v":1},null,null,{"$f":"($F$29=M5)*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$29=AS5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$29=BY5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Account"]
[null,null,null,"Opening Balance",null,null,null,"Euro",null,null,null,null,{"$f":"L35","v":0},{"$f":"M35","v":0},0,0,0,0,0,0,0,0,0,1440,1423.6777751930911,1407.0046225528336,1389.9729971308104,1372.5751917622138,1354.8033335781925,1336.6493804432146,1318.1051173158346,1299.162152531216,1279.8119140037281,1260.0456453478994,1239.8544019159701,1219.2290467502544,1198.1602464484758,1176.6384669402091,1154.6539691725147,1132.1968047028149,1109.2568111970165,1085.8236078308435,1061.8865905922976,1037.4349274831229,1012.4575536171011,986.9431662129598,960.88021947962943,934.25691939153251,907.06121835154147,879.28080973919066,850.90312234167425,821.91531466511128,792.30426912350219,762.0565861027485,731.15857789704864,699.59626251492614,667.35535735208805,634.42127272824894,600.77910528499729,566.41363124171573,531.30929950650363,495.45022463898448,458.82017966181365,421.40258871763365,383.18051956815378,344.1366759319601,304.25338965758823,263.51261272831738,221.8959090950672,179.38444633370216,135.95898712296776,91.599880539202559,46.287053163886412,9.7344354799133725E-13,9.9437258427315108E-13,1.0157515948350238E-12,1.0375902541239768E-12,{"$f":"BY35","v":1.0598984445876422E-12},1.0826862611462765E-12,1.1059640157609214E-12,1.1297422420997812E-12,1.1540317003049266E-12,1.1788433818614826E-12,1.2041885145715045E-12,1.2300785676347918E-12,1.2565252568389399E-12,1.283540549860977E-12,1.3111366716829881E-12,1.3393261101241724E-12,1.3681216214918422E-12,1.3975362363539168E-12,1.427583265435526E-12,1.4582763056423898E-12,1.4896292462137013E-12,1.5216562750072959E-12,1.5543718849199526E-12,1.5877908804457316E-12,1.6219283843753147E-12,1.656799844639384E-12,1.6924210412991309E-12,1.7288080936870621E-12,1.765977467701334E-12,1.8039459832569127E-12,1.8427308218969364E-12,1.8823495345677203E-12,1.9228200495609263E-12,1.9641606806264861E-12,2.0063901352599557E-12,2.0495275231680448E-12,2.0935923649161577E-12,2.1386046007618552E-12,2.184584599678235E-12]
[null,null,null,"Add: Draw",null,{"$f":"I19","v":1440},null,"Euro",null,null,null,null,{"$f":"$F$33*M29","v":0},{"$f":"$F$33*N29","v":0},0,0,0,0,0,0,0,0,1440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$33*BZ29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,null,null,"Euro",null,null,null,null,{"$f":"M27-M36","v":0},{"$f":"N27-N36","v":0},0,0,0,0,0,0,0,0,0,16.322224806909002,16.673152640257545,17.03162542202308,17.397805368596579,17.771858184021404,18.153953134977865,18.544263127379889,18.942964784618557,19.350238527487857,19.766268655828846,20.191243431929166,20.625355165715643,21.068800301778531,21.521779508266771,21.984497767694506,22.457164469699933,22.93999350579848,23.433203366173146,23.937017238545867,24.451663109174604,24.977373866021857,25.514387404141328,26.062946733330367,26.623300088096968,27.195701039991054,27.780408612350861,28.3776873975164,28.987807676563005,29.611045541609109,30.247683020753705,30.898008205699909,31.562315382122456,32.240905162838089,32.934084623839105,33.642167443251651,34.365474043281559,35.104331735212114,35.859074867519169,36.630044977170833,37.417590944180006,38.222069149479879,39.043843636193692,39.883286274371855,40.740776929270851,41.616703633250175,42.511462761365053,43.425459210734402,44.35910658376519,45.312827375316147,46.287053163885439,-2.0929036281813748E-14,-2.1379010561872747E-14,-2.1838659288953009E-14,-2.2308190463665498E-14,{"$f":"BZ27-BZ36","v":-2.2787816558634307E-14},-2.3277754614644944E-14,-2.377822633885981E-14,-2.4289458205145294E-14,-2.4811681556555919E-14,-2.5345132710021872E-14,-2.5890053063287345E-14,-2.6446689204148023E-14,-2.7015293022037205E-14,-2.7596121822011003E-14,-2.8189438441184242E-14,-2.8795511367669705E-14,-2.9414614862074606E-14,-3.0047029081609207E-14,-3.0693040206863804E-14,-3.1352940571311376E-14,-3.2027028793594578E-14,-3.271560991265686E-14,-3.3418995525778976E-14,-3.4137503929583229E-14,-3.4871460264069266E-14,-3.5621196659746756E-14,-3.6387052387931309E-14,-3.7169374014271832E-14,-3.7968515555578678E-14,-3.8784838640023621E-14,-3.9618712670784127E-14,-4.0470514993205982E-14,-4.1340631065559911E-14,-4.2229454633469447E-14,-4.3137387908089043E-14,-4.4064841748112961E-14,-4.501223584569739E-14,-4.5979998916379883E-14,-4.6968568893082046E-14]
[null,null,null,"Closing",null,null,null,"Euro",null,null,null,null,{"$f":"M32+M33-M34","v":0},{"$f":"N32+N33-N34","v":0},0,0,0,0,0,0,0,0,1440,1423.6777751930911,1407.0046225528336,1389.9729971308104,1372.5751917622138,1354.8033335781925,1336.6493804432146,1318.1051173158346,1299.162152531216,1279.8119140037281,1260.0456453478994,1239.8544019159701,1219.2290467502544,1198.1602464484758,1176.6384669402091,1154.6539691725147,1132.1968047028149,1109.2568111970165,1085.8236078308435,1061.8865905922976,1037.4349274831229,1012.4575536171011,986.9431662129598,960.88021947962943,934.25691939153251,907.06121835154147,879.28080973919066,850.90312234167425,821.91531466511128,792.30426912350219,762.0565861027485,731.15857789704864,699.59626251492614,667.35535735208805,634.42127272824894,600.77910528499729,566.41363124171573,531.30929950650363,495.45022463898448,458.82017966181365,421.40258871763365,383.18051956815378,344.1366759319601,304.25338965758823,263.51261272831738,221.8959090950672,179.38444633370216,135.95898712296776,91.599880539202559,46.287053163886412,9.7344354799133725E-13,9.9437258427315108E-13,1.0157515948350238E-12,1.0375902541239768E-12,1.0598984445876422E-12,{"$f":"BZ32+BZ33-BZ34","v":1.0826862611462765E-12},1.1059640157609214E-12,1.1297422420997812E-12,1.1540317003049266E-12,1.1788433818614826E-12,1.2041885145715045E-12,1.2300785676347918E-12,1.2565252568389399E-12,1.283540549860977E-12,1.3111366716829881E-12,1.3393261101241724E-12,1.3681216214918422E-12,1.3975362363539168E-12,1.427583265435526E-12,1.4582763056423898E-12,1.4896292462137013E-12,1.5216562750072959E-12,1.5543718849199526E-12,1.5877908804457316E-12,1.6219283843753147E-12,1.656799844639384E-12,1.6924210412991309E-12,1.7288080936870621E-12,1.765977467701334E-12,1.8039459832569127E-12,1.8427308218969364E-12,1.8823495345677203E-12,1.9228200495609263E-12,1.9641606806264861E-12,2.0063901352599557E-12,2.0495275231680448E-12,2.0935923649161577E-12,2.1386046007618552E-12,2.184584599678235E-12,2.231553168571317E-12]
[null,null,null,"Interest",null,{"$f":"G20","v":2.1499999999999998E-2},null,"Euro",null,null,null,null,{"$f":"M32*$F$36","v":0},{"$f":"N32*$F$36","v":0},0,0,0,0,0,0,0,0,0,30.959999999999997,30.609072166651455,30.25059938488592,29.88441943831242,29.510366622887595,29.128271671931135,28.737961679529111,28.339260022290443,27.931986279421142,27.515956151080154,27.090981374979833,26.656869641193357,26.213424505130469,25.760445298642228,25.297727039214493,24.825060337209067,24.34223130111052,23.849021440735854,23.345207568363133,22.830561697734396,22.304850940887142,21.767837402767672,21.219278073578632,20.658924718812031,20.086523766917946,19.501816194558138,18.904537409392599,18.294417130345995,17.671179265299891,17.034541786155295,16.38421660120909,15.719909424786545,15.04131964407091,14.348140183069892,13.640057363657352,12.916750763627441,12.177893071696888,11.423149939389827,10.652179829738165,9.8646338627289936,9.0601556574291227,8.2383811707153054,7.3989385325371417,6.5414478776381468,5.6655211736588234,4.7707620455439441,3.8567655961745961,2.9231182231438066,1.9693974315928549,0.99517164302355776,2.0929036281813748E-14,2.1379010561872747E-14,2.1838659288953009E-14,2.2308190463665498E-14,{"$f":"BZ32*$F$36","v":2.2787816558634307E-14},2.3277754614644944E-14,2.377822633885981E-14,2.4289458205145294E-14,2.4811681556555919E-14,2.5345132710021872E-14,2.5890053063287345E-14,2.6446689204148023E-14,2.7015293022037205E-14,2.7596121822011003E-14,2.8189438441184242E-14,2.8795511367669705E-14,2.9414614862074606E-14,3.0047029081609207E-14,3.0693040206863804E-14,3.1352940571311376E-14,3.2027028793594578E-14,3.271560991265686E-14,3.3418995525778976E-14,3.4137503929583229E-14,3.4871460264069266E-14,3.5621196659746756E-14,3.6387052387931309E-14,3.7169374014271832E-14,3.7968515555578678E-14,3.8784838640023621E-14,3.9618712670784127E-14,4.0470514993205982E-14,4.1340631065559911E-14,4.2229454633469447E-14,4.3137387908089043E-14,4.4064841748112961E-14,4.501223584569739E-14,4.5979998916379883E-14,4.6968568893082046E-14]
[]
[null,null,null,"Pre-tax Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"M15","v":-450},{"$f":"N15","v":-180},0,-270,-360,-540,0,0,0,0,0,46.617685621016882,56.338349328717769,47.497347730590882,57.274705277931631,48.209807946549716,58.133825857100582,48.932955065747933,59.005833244957039,49.666949391734114,59.890920743631369,50.411953632610121,60.789284554785823,51.168132937099251,61.701123823107601,51.935654931155725,62.626640680454194,52.714689755123047,63.566040290660986,53.505410101449876,64.519530895020864,54.30799125297159,65.487323858446132,55.122611121766127,66.469633716322775,55.949450288592566,67.466678222067586,56.788692042921419,68.478678395398532,57.640522423565216,69.505858571329483,58.505130259918658,70.548446449899359,59.382707213817397,71.606673146647822,60.273447822024629,72.680773243847511,61.177549539354956,73.770984842505186,62.095212782445266,74.877549615142726,63.026640974181909,76.000712859369841,63.972040588794606,77.140723552260354,64.931621197626498,78.297834405544208,65.905595515590861,79.472301921627334,66.894179448324692,80.664386450451701,67.897592140049511,81.874352247208421,68.916056022150215,83.102467530916542,{"$f":"BZ15","v":69.949796862482458},84.349004543880227,70.999043815419654,85.614239612038389,72.06402947265093,86.898453206218932,73.144989914740648,88.201930004312175,74.24216476346173,89.5249589543768,75.355797234913609,90.867833338692421,76.486134193437266,92.230850838772739,77.633426206338797,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"+M33-M34-M36","v":0},{"$f":"+N33-N34-N36","v":0},0,0,0,0,0,0,0,0,1440,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,-47.282224806908999,0,0,0,0,{"$f":"+BZ33-BZ34-BZ36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"M38+M39","v":-450},{"$f":"N38+N39","v":-180},0,-270,-360,-540,0,0,0,0,1440,-0.66453918589211725,9.0561245218087691,0.21512292368188213,9.9924804710226311,0.92758313964071704,10.851601050191583,1.6507302588389337,11.723608438048039,2.3847245848251148,12.60869593672237,3.1297288257011218,13.507059747876824,3.8859081301902521,14.418899016198601,4.6534301242467251,15.344415873545195,5.4324649482140472,16.283815483751987,6.2231852945408761,17.237306088111865,7.0257664460625904,18.205099051537132,7.8403863148571276,19.187408909413776,8.6672254816835661,20.184453415158586,9.5064672360124192,21.196453588489533,10.358297616656216,22.223633764420484,11.222905453009659,23.266221642990359,12.100482406908398,24.324448339738822,12.991223015115629,25.398548436938512,13.895324732445957,26.488760035596187,14.812987975536267,27.595324808233727,15.744416167272909,28.718488052460842,16.689815781885606,29.858498745351355,17.649396390717499,31.015609598635208,18.623370708681861,32.190077114718335,19.611954641415693,33.382161643542702,67.897592140049511,81.874352247208421,68.916056022150215,83.102467530916542,{"$f":"BZ38+BZ39","v":69.949796862482458},84.349004543880227,70.999043815419654,85.614239612038389,72.06402947265093,86.898453206218932,73.144989914740648,88.201930004312175,74.24216476346173,89.5249589543768,75.355797234913609,90.867833338692421,76.486134193437266,92.230850838772739,77.633426206338797,93.614313601354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity IRR",null,{"$f":"XIRR(M40:DH40,M6:DH6)","v":7.5112113356590265E-2}]