{"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",null,null,"Date"]
[null,null,null,"Operating Life",35,{"$f":"INDEX(K10:S10,case_active)","v":35},"Years",null,null,null,35,35,35,30,35,35,35,35,35]
[null,null,null,"Period After Operating Life",null,{"$f":"INDEX(K11:S11,case_active)","v":"00:00:00"},"Date"]
[]
[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,{"$f":"INDEX(K20:S20,case_active)","v":0.5},"%",null,null,null,0.5,0.1,0.01,0.1,0.05,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Annual EBITDA Applied",null,{"$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$3)","v":"00:00:00"},"Date",null,null,null,{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$E$9","v":"00:00:00"}]
[null,null,"Commercial Operation",null,"2023-12-01",{"$f":"INDEX(K7:S7,$E$3)","v":"00:00:00"},"Date",null,null,null,{"$f":"'InputC - Operations'!K9","v":"00:00:00"},{"$f":"'InputC - Operations'!L9","v":"00:00:00"},{"$f":"'InputC - Operations'!M9","v":"00:00:00"},{"$f":"'InputC - Operations'!N9","v":"00:00:00"},{"$f":"'InputC - Operations'!O9","v":"00:00:00"},{"$f":"'InputC - Operations'!P9","v":"00:00:00"},{"$f":"'InputC - Operations'!Q9","v":"00:00:00"},{"$f":"'InputC - Operations'!R9","v":"00:00:00"},{"$f":"'InputC - Operations'!S9","v":"00:00:00"}]
[]
[null,"Funding"]
[null,null,"First Repayment Month (Use 5 and not 6 Months)",null,5,{"$f":"INDEX(K10:S10,$E$3)","v":0},"Month"]
[null,null,"Second Repayment Month (Use 11 and not 12 Months)",null,11,{"$f":"INDEX(K11:S11,$E$3)","v":0},"Month"]
[]
[null,null,"Senior Debt"]
[null,null,null,"Maximum Debt to Capital",0.8,{"$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$3)","v":"1924-12-31"},null,null,null,null,{"$f":"EDATE(K7,K16*Months)","v":"1924-12-31"},"1924-12-31","1924-12-31","1924-12-31","1924-12-31","1924-12-31","1924-12-31","1924-12-31","1924-12-31"]
[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$8","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"S-Curve - Scenario Number",null,null,null,"Code"]
[]
[null,null,null,"S-Curve - Base Case",null,1,"%",{"$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,"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",null,null,"Date"]
[null,null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"'InputC - Operations'!E7-1","v":"2022-12-31"}]
[null,null,null,"Pre-COD Flag",null,null,"Flag"]
[null,null,null,"Operations Flag",null,null,"Flag"]
[null,null,null,"Year",null,null,"Year"]
[]
[null,"Monthly and Semi-Annual Date for Financing"]
[null,null,null,"Month Number"]
[null,null,null,"Flag for Semi Annual Period Post COD",{"$f":"'InputC-Financing'!E10","v":5},{"$f":"'InputC-Financing'!E11","v":11},"Flag"]
[null,null,null,"COD Flag",{"$f":"E7","v":"00:00:00"},null,"Flag"]
[]
[null,null,null,"Key Flag - IF pre cod -1,  COD, Last Monthly Flag"]
[null,null,null,"Starting Date (Day b/4 COD)",{"$f":"EDATE(E6,0)-1","v":-1}]
[null,null,null,"Forward Semi-Annual Date with Same Dates",{"$f":"E16","v":-1},{"$f":"'InputC - Operations'!E13","v":6},"Date",null,null,null,{"$f":"E17","v":-1}]
[null,null,null,"Final Semi-Annual Date",null,null,"Date"]
[]
[null,"Capacity and Production"]
[null,null,null,"EBITDA Annual",null,null,{"$f":"'InputC - Operations'!G17","v":"Euro"}]
[]
[null,null,null,"Month Number",null,null,"Month",null,null,null,null,{"$f":"MONTH(L4)","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,{"$f":"MONTH(BX4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MONTH(EJ4)","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,{"$f":"MONTH(GV4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MONTH(JH4)","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,{"$f":"MONTH(LT4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MONTH(OF4)","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,{"$f":"MONTH(QR4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MONTH(TD4)","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,{"$f":"MONTH(VP4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MONTH(YB4)","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,{"$f":"MONTH(AAN4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MONTH(ACZ4)","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]
[null,null,null,"Seasonality",null,null,"%"]
[null,null,null,"Seasonal EBITDA",null,null,"Euro",null,null,{"$f":"SUM(K25:XFD25)","v":0}]
[]
[null,null,"Inflation Index"]
[null,null,null,"Year",null,null,"Year"]
[null,null,null,"Annual Inflation Rate",{"$f":"'InputC - Operations'!E27","v":"Low Inflation"},null,"% p.a."]
[null,null,null,"Monthly Inflation Rate",null,null,"% p.p."]
[]
[null,null,null,"Inflation Index from COD",null,null,"Index",null,null,null,1,{"$f":"K32*(1+L30*L7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW32*(1+BX30*BX7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI32*(1+EJ30*EJ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GU32*(1+GV30*GV7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JG32*(1+JH30*JH7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LS32*(1+LT30*LT7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OE32*(1+OF30*OF7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QQ32*(1+QR30*QR7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SO32*(1+SP30*SP7)","v":1},{"$f":"SP32*(1+SQ30*SQ7)","v":1},{"$f":"SQ32*(1+SR30*SR7)","v":1},{"$f":"SR32*(1+SS30*SS7)","v":1},{"$f":"SS32*(1+ST30*ST7)","v":1},{"$f":"ST32*(1+SU30*SU7)","v":1},{"$f":"SU32*(1+SV30*SV7)","v":1},{"$f":"SV32*(1+SW30*SW7)","v":1},{"$f":"SW32*(1+SX30*SX7)","v":1},{"$f":"SX32*(1+SY30*SY7)","v":1},{"$f":"SY32*(1+SZ30*SZ7)","v":1},{"$f":"SZ32*(1+TA30*TA7)","v":1},{"$f":"TA32*(1+TB30*TB7)","v":1},{"$f":"TB32*(1+TC30*TC7)","v":1},{"$f":"TC32*(1+TD30*TD7)","v":1},{"$f":"TD32*(1+TE30*TE7)","v":1},{"$f":"TE32*(1+TF30*TF7)","v":1},{"$f":"TF32*(1+TG30*TG7)","v":1},{"$f":"TG32*(1+TH30*TH7)","v":1},{"$f":"TH32*(1+TI30*TI7)","v":1},{"$f":"TI32*(1+TJ30*TJ7)","v":1},{"$f":"TJ32*(1+TK30*TK7)","v":1},{"$f":"TK32*(1+TL30*TL7)","v":1},{"$f":"TL32*(1+TM30*TM7)","v":1},{"$f":"TM32*(1+TN30*TN7)","v":1},{"$f":"TN32*(1+TO30*TO7)","v":1},{"$f":"TO32*(1+TP30*TP7)","v":1},{"$f":"TP32*(1+TQ30*TQ7)","v":1},{"$f":"TQ32*(1+TR30*TR7)","v":1},{"$f":"TR32*(1+TS30*TS7)","v":1},{"$f":"TS32*(1+TT30*TT7)","v":1},{"$f":"TT32*(1+TU30*TU7)","v":1},{"$f":"TU32*(1+TV30*TV7)","v":1},{"$f":"TV32*(1+TW30*TW7)","v":1},{"$f":"TW32*(1+TX30*TX7)","v":1},{"$f":"TX32*(1+TY30*TY7)","v":1},{"$f":"TY32*(1+TZ30*TZ7)","v":1},{"$f":"TZ32*(1+UA30*UA7)","v":1},{"$f":"UA32*(1+UB30*UB7)","v":1},{"$f":"UB32*(1+UC30*UC7)","v":1},{"$f":"UC32*(1+UD30*UD7)","v":1},{"$f":"UD32*(1+UE30*UE7)","v":1},{"$f":"UE32*(1+UF30*UF7)","v":1},{"$f":"UF32*(1+UG30*UG7)","v":1},{"$f":"UG32*(1+UH30*UH7)","v":1},{"$f":"UH32*(1+UI30*UI7)","v":1},{"$f":"UI32*(1+UJ30*UJ7)","v":1},{"$f":"UJ32*(1+UK30*UK7)","v":1},{"$f":"UK32*(1+UL30*UL7)","v":1},{"$f":"UL32*(1+UM30*UM7)","v":1},{"$f":"UM32*(1+UN30*UN7)","v":1},{"$f":"UN32*(1+UO30*UO7)","v":1},{"$f":"UO32*(1+UP30*UP7)","v":1},{"$f":"UP32*(1+UQ30*UQ7)","v":1},{"$f":"UQ32*(1+UR30*UR7)","v":1},{"$f":"UR32*(1+US30*US7)","v":1},{"$f":"US32*(1+UT30*UT7)","v":1},{"$f":"UT32*(1+UU30*UU7)","v":1},{"$f":"UU32*(1+UV30*UV7)","v":1},{"$f":"UV32*(1+UW30*UW7)","v":1},{"$f":"UW32*(1+UX30*UX7)","v":1},{"$f":"UX32*(1+UY30*UY7)","v":1},{"$f":"UY32*(1+UZ30*UZ7)","v":1},{"$f":"UZ32*(1+VA30*VA7)","v":1},{"$f":"VA32*(1+VB30*VB7)","v":1},{"$f":"VB32*(1+VC30*VC7)","v":1},{"$f":"VC32*(1+VD30*VD7)","v":1},{"$f":"VD32*(1+VE30*VE7)","v":1},{"$f":"VE32*(1+VF30*VF7)","v":1},{"$f":"VF32*(1+VG30*VG7)","v":1},{"$f":"VG32*(1+VH30*VH7)","v":1},{"$f":"VH32*(1+VI30*VI7)","v":1},{"$f":"VI32*(1+VJ30*VJ7)","v":1},{"$f":"VJ32*(1+VK30*VK7)","v":1},{"$f":"VK32*(1+VL30*VL7)","v":1},{"$f":"VL32*(1+VM30*VM7)","v":1},{"$f":"VM32*(1+VN30*VN7)","v":1},{"$f":"VN32*(1+VO30*VO7)","v":1},{"$f":"VO32*(1+VP30*VP7)","v":1},{"$f":"VP32*(1+VQ30*VQ7)","v":1},{"$f":"VQ32*(1+VR30*VR7)","v":1},{"$f":"VR32*(1+VS30*VS7)","v":1},{"$f":"VS32*(1+VT30*VT7)","v":1},{"$f":"VT32*(1+VU30*VU7)","v":1},{"$f":"VU32*(1+VV30*VV7)","v":1},{"$f":"VV32*(1+VW30*VW7)","v":1},{"$f":"VW32*(1+VX30*VX7)","v":1},{"$f":"VX32*(1+VY30*VY7)","v":1},{"$f":"VY32*(1+VZ30*VZ7)","v":1},{"$f":"VZ32*(1+WA30*WA7)","v":1},{"$f":"WA32*(1+WB30*WB7)","v":1},{"$f":"WB32*(1+WC30*WC7)","v":1},{"$f":"WC32*(1+WD30*WD7)","v":1},{"$f":"WD32*(1+WE30*WE7)","v":1},{"$f":"WE32*(1+WF30*WF7)","v":1},{"$f":"WF32*(1+WG30*WG7)","v":1},{"$f":"WG32*(1+WH30*WH7)","v":1},{"$f":"WH32*(1+WI30*WI7)","v":1},{"$f":"WI32*(1+WJ30*WJ7)","v":1},{"$f":"WJ32*(1+WK30*WK7)","v":1},{"$f":"WK32*(1+WL30*WL7)","v":1},{"$f":"WL32*(1+WM30*WM7)","v":1},{"$f":"WM32*(1+WN30*WN7)","v":1},{"$f":"WN32*(1+WO30*WO7)","v":1},{"$f":"WO32*(1+WP30*WP7)","v":1},{"$f":"WP32*(1+WQ30*WQ7)","v":1},{"$f":"WQ32*(1+WR30*WR7)","v":1},{"$f":"WR32*(1+WS30*WS7)","v":1},{"$f":"WS32*(1+WT30*WT7)","v":1},{"$f":"WT32*(1+WU30*WU7)","v":1},{"$f":"WU32*(1+WV30*WV7)","v":1},{"$f":"WV32*(1+WW30*WW7)","v":1},{"$f":"WW32*(1+WX30*WX7)","v":1},{"$f":"WX32*(1+WY30*WY7)","v":1},{"$f":"WY32*(1+WZ30*WZ7)","v":1},{"$f":"WZ32*(1+XA30*XA7)","v":1},{"$f":"XA32*(1+XB30*XB7)","v":1},{"$f":"XB32*(1+XC30*XC7)","v":1},{"$f":"XC32*(1+XD30*XD7)","v":1},{"$f":"XD32*(1+XE30*XE7)","v":1},{"$f":"XE32*(1+XF30*XF7)","v":1},{"$f":"XF32*(1+XG30*XG7)","v":1},{"$f":"XG32*(1+XH30*XH7)","v":1},{"$f":"XH32*(1+XI30*XI7)","v":1},{"$f":"XI32*(1+XJ30*XJ7)","v":1},{"$f":"XJ32*(1+XK30*XK7)","v":1},{"$f":"XK32*(1+XL30*XL7)","v":1},{"$f":"XL32*(1+XM30*XM7)","v":1},{"$f":"XM32*(1+XN30*XN7)","v":1},{"$f":"XN32*(1+XO30*XO7)","v":1},{"$f":"XO32*(1+XP30*XP7)","v":1},{"$f":"XP32*(1+XQ30*XQ7)","v":1},{"$f":"XQ32*(1+XR30*XR7)","v":1},{"$f":"XR32*(1+XS30*XS7)","v":1},{"$f":"XS32*(1+XT30*XT7)","v":1},{"$f":"XT32*(1+XU30*XU7)","v":1},{"$f":"XU32*(1+XV30*XV7)","v":1},{"$f":"XV32*(1+XW30*XW7)","v":1},{"$f":"XW32*(1+XX30*XX7)","v":1},{"$f":"XX32*(1+XY30*XY7)","v":1},{"$f":"XY32*(1+XZ30*XZ7)","v":1},{"$f":"XZ32*(1+YA30*YA7)","v":1},{"$f":"YA32*(1+YB30*YB7)","v":1},{"$f":"YB32*(1+YC30*YC7)","v":1},{"$f":"YC32*(1+YD30*YD7)","v":1},{"$f":"YD32*(1+YE30*YE7)","v":1},{"$f":"YE32*(1+YF30*YF7)","v":1},{"$f":"YF32*(1+YG30*YG7)","v":1},{"$f":"YG32*(1+YH30*YH7)","v":1},{"$f":"YH32*(1+YI30*YI7)","v":1},{"$f":"YI32*(1+YJ30*YJ7)","v":1},{"$f":"YJ32*(1+YK30*YK7)","v":1},{"$f":"YK32*(1+YL30*YL7)","v":1},{"$f":"YL32*(1+YM30*YM7)","v":1},{"$f":"YM32*(1+YN30*YN7)","v":1},{"$f":"YN32*(1+YO30*YO7)","v":1},{"$f":"YO32*(1+YP30*YP7)","v":1},{"$f":"YP32*(1+YQ30*YQ7)","v":1},{"$f":"YQ32*(1+YR30*YR7)","v":1},{"$f":"YR32*(1+YS30*YS7)","v":1},{"$f":"YS32*(1+YT30*YT7)","v":1},{"$f":"YT32*(1+YU30*YU7)","v":1},{"$f":"YU32*(1+YV30*YV7)","v":1},{"$f":"YV32*(1+YW30*YW7)","v":1},{"$f":"YW32*(1+YX30*YX7)","v":1},{"$f":"YX32*(1+YY30*YY7)","v":1},{"$f":"YY32*(1+YZ30*YZ7)","v":1},{"$f":"YZ32*(1+ZA30*ZA7)","v":1},{"$f":"ZA32*(1+ZB30*ZB7)","v":1},{"$f":"ZB32*(1+ZC30*ZC7)","v":1},{"$f":"ZC32*(1+ZD30*ZD7)","v":1},{"$f":"ZD32*(1+ZE30*ZE7)","v":1},{"$f":"ZE32*(1+ZF30*ZF7)","v":1},{"$f":"ZF32*(1+ZG30*ZG7)","v":1},{"$f":"ZG32*(1+ZH30*ZH7)","v":1},{"$f":"ZH32*(1+ZI30*ZI7)","v":1},{"$f":"ZI32*(1+ZJ30*ZJ7)","v":1},{"$f":"ZJ32*(1+ZK30*ZK7)","v":1},{"$f":"ZK32*(1+ZL30*ZL7)","v":1},{"$f":"ZL32*(1+ZM30*ZM7)","v":1},{"$f":"ZM32*(1+ZN30*ZN7)","v":1},{"$f":"ZN32*(1+ZO30*ZO7)","v":1},{"$f":"ZO32*(1+ZP30*ZP7)","v":1},{"$f":"ZP32*(1+ZQ30*ZQ7)","v":1},{"$f":"ZQ32*(1+ZR30*ZR7)","v":1},{"$f":"ZR32*(1+ZS30*ZS7)","v":1},{"$f":"ZS32*(1+ZT30*ZT7)","v":1},{"$f":"ZT32*(1+ZU30*ZU7)","v":1},{"$f":"ZU32*(1+ZV30*ZV7)","v":1},{"$f":"ZV32*(1+ZW30*ZW7)","v":1},{"$f":"ZW32*(1+ZX30*ZX7)","v":1},{"$f":"ZX32*(1+ZY30*ZY7)","v":1},{"$f":"ZY32*(1+ZZ30*ZZ7)","v":1},{"$f":"ZZ32*(1+AAA30*AAA7)","v":1},{"$f":"AAA32*(1+AAB30*AAB7)","v":1},{"$f":"AAB32*(1+AAC30*AAC7)","v":1},{"$f":"AAC32*(1+AAD30*AAD7)","v":1},{"$f":"AAD32*(1+AAE30*AAE7)","v":1},{"$f":"AAE32*(1+AAF30*AAF7)","v":1},{"$f":"AAF32*(1+AAG30*AAG7)","v":1},{"$f":"AAG32*(1+AAH30*AAH7)","v":1},{"$f":"AAH32*(1+AAI30*AAI7)","v":1},{"$f":"AAI32*(1+AAJ30*AAJ7)","v":1},{"$f":"AAJ32*(1+AAK30*AAK7)","v":1},{"$f":"AAK32*(1+AAL30*AAL7)","v":1},{"$f":"AAL32*(1+AAM30*AAM7)","v":1},{"$f":"AAM32*(1+AAN30*AAN7)","v":1},{"$f":"AAN32*(1+AAO30*AAO7)","v":1},{"$f":"AAO32*(1+AAP30*AAP7)","v":1},{"$f":"AAP32*(1+AAQ30*AAQ7)","v":1},{"$f":"AAQ32*(1+AAR30*AAR7)","v":1},{"$f":"AAR32*(1+AAS30*AAS7)","v":1},{"$f":"AAS32*(1+AAT30*AAT7)","v":1},{"$f":"AAT32*(1+AAU30*AAU7)","v":1},{"$f":"AAU32*(1+AAV30*AAV7)","v":1},{"$f":"AAV32*(1+AAW30*AAW7)","v":1},{"$f":"AAW32*(1+AAX30*AAX7)","v":1},{"$f":"AAX32*(1+AAY30*AAY7)","v":1},{"$f":"AAY32*(1+AAZ30*AAZ7)","v":1},{"$f":"AAZ32*(1+ABA30*ABA7)","v":1},{"$f":"ABA32*(1+ABB30*ABB7)","v":1},{"$f":"ABB32*(1+ABC30*ABC7)","v":1},{"$f":"ABC32*(1+ABD30*ABD7)","v":1},{"$f":"ABD32*(1+ABE30*ABE7)","v":1},{"$f":"ABE32*(1+ABF30*ABF7)","v":1},{"$f":"ABF32*(1+ABG30*ABG7)","v":1},{"$f":"ABG32*(1+ABH30*ABH7)","v":1},{"$f":"ABH32*(1+ABI30*ABI7)","v":1},{"$f":"ABI32*(1+ABJ30*ABJ7)","v":1},{"$f":"ABJ32*(1+ABK30*ABK7)","v":1},{"$f":"ABK32*(1+ABL30*ABL7)","v":1},{"$f":"ABL32*(1+ABM30*ABM7)","v":1},{"$f":"ABM32*(1+ABN30*ABN7)","v":1},{"$f":"ABN32*(1+ABO30*ABO7)","v":1},{"$f":"ABO32*(1+ABP30*ABP7)","v":1},{"$f":"ABP32*(1+ABQ30*ABQ7)","v":1},{"$f":"ABQ32*(1+ABR30*ABR7)","v":1},{"$f":"ABR32*(1+ABS30*ABS7)","v":1},{"$f":"ABS32*(1+ABT30*ABT7)","v":1},{"$f":"ABT32*(1+ABU30*ABU7)","v":1},{"$f":"ABU32*(1+ABV30*ABV7)","v":1},{"$f":"ABV32*(1+ABW30*ABW7)","v":1},{"$f":"ABW32*(1+ABX30*ABX7)","v":1},{"$f":"ABX32*(1+ABY30*ABY7)","v":1},{"$f":"ABY32*(1+ABZ30*ABZ7)","v":1},{"$f":"ABZ32*(1+ACA30*ACA7)","v":1},{"$f":"ACA32*(1+ACB30*ACB7)","v":1},{"$f":"ACB32*(1+ACC30*ACC7)","v":1},{"$f":"ACC32*(1+ACD30*ACD7)","v":1},{"$f":"ACD32*(1+ACE30*ACE7)","v":1},{"$f":"ACE32*(1+ACF30*ACF7)","v":1},{"$f":"ACF32*(1+ACG30*ACG7)","v":1},{"$f":"ACG32*(1+ACH30*ACH7)","v":1},{"$f":"ACH32*(1+ACI30*ACI7)","v":1},{"$f":"ACI32*(1+ACJ30*ACJ7)","v":1},{"$f":"ACJ32*(1+ACK30*ACK7)","v":1},{"$f":"ACK32*(1+ACL30*ACL7)","v":1},{"$f":"ACL32*(1+ACM30*ACM7)","v":1},{"$f":"ACM32*(1+ACN30*ACN7)","v":1},{"$f":"ACN32*(1+ACO30*ACO7)","v":1},{"$f":"ACO32*(1+ACP30*ACP7)","v":1},{"$f":"ACP32*(1+ACQ30*ACQ7)","v":1},{"$f":"ACQ32*(1+ACR30*ACR7)","v":1},{"$f":"ACR32*(1+ACS30*ACS7)","v":1},{"$f":"ACS32*(1+ACT30*ACT7)","v":1},{"$f":"ACT32*(1+ACU30*ACU7)","v":1},{"$f":"ACU32*(1+ACV30*ACV7)","v":1},{"$f":"ACV32*(1+ACW30*ACW7)","v":1},{"$f":"ACW32*(1+ACX30*ACX7)","v":1},{"$f":"ACX32*(1+ACY30*ACY7)","v":1},{"$f":"ACY32*(1+ACZ30*ACZ7)","v":1},{"$f":"ACZ32*(1+ADA30*ADA7)","v":1},{"$f":"ADA32*(1+ADB30*ADB7)","v":1},{"$f":"ADB32*(1+ADC30*ADC7)","v":1},{"$f":"ADC32*(1+ADD30*ADD7)","v":1},{"$f":"ADD32*(1+ADE30*ADE7)","v":1},{"$f":"ADE32*(1+ADF30*ADF7)","v":1},{"$f":"ADF32*(1+ADG30*ADG7)","v":1},{"$f":"ADG32*(1+ADH30*ADH7)","v":1},{"$f":"ADH32*(1+ADI30*ADI7)","v":1},{"$f":"ADI32*(1+ADJ30*ADJ7)","v":1},{"$f":"ADJ32*(1+ADK30*ADK7)","v":1},{"$f":"ADK32*(1+ADL30*ADL7)","v":1},{"$f":"ADL32*(1+ADM30*ADM7)","v":1},{"$f":"ADM32*(1+ADN30*ADN7)","v":1},{"$f":"ADN32*(1+ADO30*ADO7)","v":1},{"$f":"ADO32*(1+ADP30*ADP7)","v":1},{"$f":"ADP32*(1+ADQ30*ADQ7)","v":1},{"$f":"ADQ32*(1+ADR30*ADR7)","v":1},{"$f":"ADR32*(1+ADS30*ADS7)","v":1},{"$f":"ADS32*(1+ADT30*ADT7)","v":1},{"$f":"ADT32*(1+ADU30*ADU7)","v":1},{"$f":"ADU32*(1+ADV30*ADV7)","v":1},{"$f":"ADV32*(1+ADW30*ADW7)","v":1},{"$f":"ADW32*(1+ADX30*ADX7)","v":1},{"$f":"ADX32*(1+ADY30*ADY7)","v":1},{"$f":"ADY32*(1+ADZ30*ADZ7)","v":1},{"$f":"ADZ32*(1+AEA30*AEA7)","v":1},{"$f":"AEA32*(1+AEB30*AEB7)","v":1},{"$f":"AEB32*(1+AEC30*AEC7)","v":1},{"$f":"AEC32*(1+AED30*AED7)","v":1},{"$f":"AED32*(1+AEE30*AEE7)","v":1}]
[null,null,null,"Inflation Index from Start Date",null,null,"Index",null,null,null,1,{"$f":"K33*(1+L30)","v":1},{"$f":"L33*(1+M30)","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,{"$f":"BX33*(1+BY30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EJ33*(1+EK30)","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,{"$f":"GV33*(1+GW30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JH33*(1+JI30)","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,{"$f":"LT33*(1+LU30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OF33*(1+OG30)","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,{"$f":"QR33*(1+QS30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SP33*(1+SQ30)","v":1},{"$f":"SQ33*(1+SR30)","v":1},{"$f":"SR33*(1+SS30)","v":1},{"$f":"SS33*(1+ST30)","v":1},{"$f":"ST33*(1+SU30)","v":1},{"$f":"SU33*(1+SV30)","v":1},{"$f":"SV33*(1+SW30)","v":1},{"$f":"SW33*(1+SX30)","v":1},{"$f":"SX33*(1+SY30)","v":1},{"$f":"SY33*(1+SZ30)","v":1},{"$f":"SZ33*(1+TA30)","v":1},{"$f":"TA33*(1+TB30)","v":1},{"$f":"TB33*(1+TC30)","v":1},{"$f":"TC33*(1+TD30)","v":1},{"$f":"TD33*(1+TE30)","v":1},{"$f":"TE33*(1+TF30)","v":1},{"$f":"TF33*(1+TG30)","v":1},{"$f":"TG33*(1+TH30)","v":1},{"$f":"TH33*(1+TI30)","v":1},{"$f":"TI33*(1+TJ30)","v":1},{"$f":"TJ33*(1+TK30)","v":1},{"$f":"TK33*(1+TL30)","v":1},{"$f":"TL33*(1+TM30)","v":1},{"$f":"TM33*(1+TN30)","v":1},{"$f":"TN33*(1+TO30)","v":1},{"$f":"TO33*(1+TP30)","v":1},{"$f":"TP33*(1+TQ30)","v":1},{"$f":"TQ33*(1+TR30)","v":1},{"$f":"TR33*(1+TS30)","v":1},{"$f":"TS33*(1+TT30)","v":1},{"$f":"TT33*(1+TU30)","v":1},{"$f":"TU33*(1+TV30)","v":1},{"$f":"TV33*(1+TW30)","v":1},{"$f":"TW33*(1+TX30)","v":1},{"$f":"TX33*(1+TY30)","v":1},{"$f":"TY33*(1+TZ30)","v":1},{"$f":"TZ33*(1+UA30)","v":1},{"$f":"UA33*(1+UB30)","v":1},{"$f":"UB33*(1+UC30)","v":1},{"$f":"UC33*(1+UD30)","v":1},{"$f":"UD33*(1+UE30)","v":1},{"$f":"UE33*(1+UF30)","v":1},{"$f":"UF33*(1+UG30)","v":1},{"$f":"UG33*(1+UH30)","v":1},{"$f":"UH33*(1+UI30)","v":1},{"$f":"UI33*(1+UJ30)","v":1},{"$f":"UJ33*(1+UK30)","v":1},{"$f":"UK33*(1+UL30)","v":1},{"$f":"UL33*(1+UM30)","v":1},{"$f":"UM33*(1+UN30)","v":1},{"$f":"UN33*(1+UO30)","v":1},{"$f":"UO33*(1+UP30)","v":1},{"$f":"UP33*(1+UQ30)","v":1},{"$f":"UQ33*(1+UR30)","v":1},{"$f":"UR33*(1+US30)","v":1},{"$f":"US33*(1+UT30)","v":1},{"$f":"UT33*(1+UU30)","v":1},{"$f":"UU33*(1+UV30)","v":1},{"$f":"UV33*(1+UW30)","v":1},{"$f":"UW33*(1+UX30)","v":1},{"$f":"UX33*(1+UY30)","v":1},{"$f":"UY33*(1+UZ30)","v":1},{"$f":"UZ33*(1+VA30)","v":1},{"$f":"VA33*(1+VB30)","v":1},{"$f":"VB33*(1+VC30)","v":1},{"$f":"VC33*(1+VD30)","v":1},{"$f":"VD33*(1+VE30)","v":1},{"$f":"VE33*(1+VF30)","v":1},{"$f":"VF33*(1+VG30)","v":1},{"$f":"VG33*(1+VH30)","v":1},{"$f":"VH33*(1+VI30)","v":1},{"$f":"VI33*(1+VJ30)","v":1},{"$f":"VJ33*(1+VK30)","v":1},{"$f":"VK33*(1+VL30)","v":1},{"$f":"VL33*(1+VM30)","v":1},{"$f":"VM33*(1+VN30)","v":1},{"$f":"VN33*(1+VO30)","v":1},{"$f":"VO33*(1+VP30)","v":1},{"$f":"VP33*(1+VQ30)","v":1},{"$f":"VQ33*(1+VR30)","v":1},{"$f":"VR33*(1+VS30)","v":1},{"$f":"VS33*(1+VT30)","v":1},{"$f":"VT33*(1+VU30)","v":1},{"$f":"VU33*(1+VV30)","v":1},{"$f":"VV33*(1+VW30)","v":1},{"$f":"VW33*(1+VX30)","v":1},{"$f":"VX33*(1+VY30)","v":1},{"$f":"VY33*(1+VZ30)","v":1},{"$f":"VZ33*(1+WA30)","v":1},{"$f":"WA33*(1+WB30)","v":1},{"$f":"WB33*(1+WC30)","v":1},{"$f":"WC33*(1+WD30)","v":1},{"$f":"WD33*(1+WE30)","v":1},{"$f":"WE33*(1+WF30)","v":1},{"$f":"WF33*(1+WG30)","v":1},{"$f":"WG33*(1+WH30)","v":1},{"$f":"WH33*(1+WI30)","v":1},{"$f":"WI33*(1+WJ30)","v":1},{"$f":"WJ33*(1+WK30)","v":1},{"$f":"WK33*(1+WL30)","v":1},{"$f":"WL33*(1+WM30)","v":1},{"$f":"WM33*(1+WN30)","v":1},{"$f":"WN33*(1+WO30)","v":1},{"$f":"WO33*(1+WP30)","v":1},{"$f":"WP33*(1+WQ30)","v":1},{"$f":"WQ33*(1+WR30)","v":1},{"$f":"WR33*(1+WS30)","v":1},{"$f":"WS33*(1+WT30)","v":1},{"$f":"WT33*(1+WU30)","v":1},{"$f":"WU33*(1+WV30)","v":1},{"$f":"WV33*(1+WW30)","v":1},{"$f":"WW33*(1+WX30)","v":1},{"$f":"WX33*(1+WY30)","v":1},{"$f":"WY33*(1+WZ30)","v":1},{"$f":"WZ33*(1+XA30)","v":1},{"$f":"XA33*(1+XB30)","v":1},{"$f":"XB33*(1+XC30)","v":1},{"$f":"XC33*(1+XD30)","v":1},{"$f":"XD33*(1+XE30)","v":1},{"$f":"XE33*(1+XF30)","v":1},{"$f":"XF33*(1+XG30)","v":1},{"$f":"XG33*(1+XH30)","v":1},{"$f":"XH33*(1+XI30)","v":1},{"$f":"XI33*(1+XJ30)","v":1},{"$f":"XJ33*(1+XK30)","v":1},{"$f":"XK33*(1+XL30)","v":1},{"$f":"XL33*(1+XM30)","v":1},{"$f":"XM33*(1+XN30)","v":1},{"$f":"XN33*(1+XO30)","v":1},{"$f":"XO33*(1+XP30)","v":1},{"$f":"XP33*(1+XQ30)","v":1},{"$f":"XQ33*(1+XR30)","v":1},{"$f":"XR33*(1+XS30)","v":1},{"$f":"XS33*(1+XT30)","v":1},{"$f":"XT33*(1+XU30)","v":1},{"$f":"XU33*(1+XV30)","v":1},{"$f":"XV33*(1+XW30)","v":1},{"$f":"XW33*(1+XX30)","v":1},{"$f":"XX33*(1+XY30)","v":1},{"$f":"XY33*(1+XZ30)","v":1},{"$f":"XZ33*(1+YA30)","v":1},{"$f":"YA33*(1+YB30)","v":1},{"$f":"YB33*(1+YC30)","v":1},{"$f":"YC33*(1+YD30)","v":1},{"$f":"YD33*(1+YE30)","v":1},{"$f":"YE33*(1+YF30)","v":1},{"$f":"YF33*(1+YG30)","v":1},{"$f":"YG33*(1+YH30)","v":1},{"$f":"YH33*(1+YI30)","v":1},{"$f":"YI33*(1+YJ30)","v":1},{"$f":"YJ33*(1+YK30)","v":1},{"$f":"YK33*(1+YL30)","v":1},{"$f":"YL33*(1+YM30)","v":1},{"$f":"YM33*(1+YN30)","v":1},{"$f":"YN33*(1+YO30)","v":1},{"$f":"YO33*(1+YP30)","v":1},{"$f":"YP33*(1+YQ30)","v":1},{"$f":"YQ33*(1+YR30)","v":1},{"$f":"YR33*(1+YS30)","v":1},{"$f":"YS33*(1+YT30)","v":1},{"$f":"YT33*(1+YU30)","v":1},{"$f":"YU33*(1+YV30)","v":1},{"$f":"YV33*(1+YW30)","v":1},{"$f":"YW33*(1+YX30)","v":1},{"$f":"YX33*(1+YY30)","v":1},{"$f":"YY33*(1+YZ30)","v":1},{"$f":"YZ33*(1+ZA30)","v":1},{"$f":"ZA33*(1+ZB30)","v":1},{"$f":"ZB33*(1+ZC30)","v":1},{"$f":"ZC33*(1+ZD30)","v":1},{"$f":"ZD33*(1+ZE30)","v":1},{"$f":"ZE33*(1+ZF30)","v":1},{"$f":"ZF33*(1+ZG30)","v":1},{"$f":"ZG33*(1+ZH30)","v":1},{"$f":"ZH33*(1+ZI30)","v":1},{"$f":"ZI33*(1+ZJ30)","v":1},{"$f":"ZJ33*(1+ZK30)","v":1},{"$f":"ZK33*(1+ZL30)","v":1},{"$f":"ZL33*(1+ZM30)","v":1},{"$f":"ZM33*(1+ZN30)","v":1},{"$f":"ZN33*(1+ZO30)","v":1},{"$f":"ZO33*(1+ZP30)","v":1},{"$f":"ZP33*(1+ZQ30)","v":1},{"$f":"ZQ33*(1+ZR30)","v":1},{"$f":"ZR33*(1+ZS30)","v":1},{"$f":"ZS33*(1+ZT30)","v":1},{"$f":"ZT33*(1+ZU30)","v":1},{"$f":"ZU33*(1+ZV30)","v":1},{"$f":"ZV33*(1+ZW30)","v":1},{"$f":"ZW33*(1+ZX30)","v":1},{"$f":"ZX33*(1+ZY30)","v":1},{"$f":"ZY33*(1+ZZ30)","v":1},{"$f":"ZZ33*(1+AAA30)","v":1},{"$f":"AAA33*(1+AAB30)","v":1},{"$f":"AAB33*(1+AAC30)","v":1},{"$f":"AAC33*(1+AAD30)","v":1},{"$f":"AAD33*(1+AAE30)","v":1},{"$f":"AAE33*(1+AAF30)","v":1},{"$f":"AAF33*(1+AAG30)","v":1},{"$f":"AAG33*(1+AAH30)","v":1},{"$f":"AAH33*(1+AAI30)","v":1},{"$f":"AAI33*(1+AAJ30)","v":1},{"$f":"AAJ33*(1+AAK30)","v":1},{"$f":"AAK33*(1+AAL30)","v":1},{"$f":"AAL33*(1+AAM30)","v":1},{"$f":"AAM33*(1+AAN30)","v":1},{"$f":"AAN33*(1+AAO30)","v":1},{"$f":"AAO33*(1+AAP30)","v":1},{"$f":"AAP33*(1+AAQ30)","v":1},{"$f":"AAQ33*(1+AAR30)","v":1},{"$f":"AAR33*(1+AAS30)","v":1},{"$f":"AAS33*(1+AAT30)","v":1},{"$f":"AAT33*(1+AAU30)","v":1},{"$f":"AAU33*(1+AAV30)","v":1},{"$f":"AAV33*(1+AAW30)","v":1},{"$f":"AAW33*(1+AAX30)","v":1},{"$f":"AAX33*(1+AAY30)","v":1},{"$f":"AAY33*(1+AAZ30)","v":1},{"$f":"AAZ33*(1+ABA30)","v":1},{"$f":"ABA33*(1+ABB30)","v":1},{"$f":"ABB33*(1+ABC30)","v":1},{"$f":"ABC33*(1+ABD30)","v":1},{"$f":"ABD33*(1+ABE30)","v":1},{"$f":"ABE33*(1+ABF30)","v":1},{"$f":"ABF33*(1+ABG30)","v":1},{"$f":"ABG33*(1+ABH30)","v":1},{"$f":"ABH33*(1+ABI30)","v":1},{"$f":"ABI33*(1+ABJ30)","v":1},{"$f":"ABJ33*(1+ABK30)","v":1},{"$f":"ABK33*(1+ABL30)","v":1},{"$f":"ABL33*(1+ABM30)","v":1},{"$f":"ABM33*(1+ABN30)","v":1},{"$f":"ABN33*(1+ABO30)","v":1},{"$f":"ABO33*(1+ABP30)","v":1},{"$f":"ABP33*(1+ABQ30)","v":1},{"$f":"ABQ33*(1+ABR30)","v":1},{"$f":"ABR33*(1+ABS30)","v":1},{"$f":"ABS33*(1+ABT30)","v":1},{"$f":"ABT33*(1+ABU30)","v":1},{"$f":"ABU33*(1+ABV30)","v":1},{"$f":"ABV33*(1+ABW30)","v":1},{"$f":"ABW33*(1+ABX30)","v":1},{"$f":"ABX33*(1+ABY30)","v":1},{"$f":"ABY33*(1+ABZ30)","v":1},{"$f":"ABZ33*(1+ACA30)","v":1},{"$f":"ACA33*(1+ACB30)","v":1},{"$f":"ACB33*(1+ACC30)","v":1},{"$f":"ACC33*(1+ACD30)","v":1},{"$f":"ACD33*(1+ACE30)","v":1},{"$f":"ACE33*(1+ACF30)","v":1},{"$f":"ACF33*(1+ACG30)","v":1},{"$f":"ACG33*(1+ACH30)","v":1},{"$f":"ACH33*(1+ACI30)","v":1},{"$f":"ACI33*(1+ACJ30)","v":1},{"$f":"ACJ33*(1+ACK30)","v":1},{"$f":"ACK33*(1+ACL30)","v":1},{"$f":"ACL33*(1+ACM30)","v":1},{"$f":"ACM33*(1+ACN30)","v":1},{"$f":"ACN33*(1+ACO30)","v":1},{"$f":"ACO33*(1+ACP30)","v":1},{"$f":"ACP33*(1+ACQ30)","v":1},{"$f":"ACQ33*(1+ACR30)","v":1},{"$f":"ACR33*(1+ACS30)","v":1},{"$f":"ACS33*(1+ACT30)","v":1},{"$f":"ACT33*(1+ACU30)","v":1},{"$f":"ACU33*(1+ACV30)","v":1},{"$f":"ACV33*(1+ACW30)","v":1},{"$f":"ACW33*(1+ACX30)","v":1},{"$f":"ACX33*(1+ACY30)","v":1},{"$f":"ACY33*(1+ACZ30)","v":1},{"$f":"ACZ33*(1+ADA30)","v":1},{"$f":"ADA33*(1+ADB30)","v":1},{"$f":"ADB33*(1+ADC30)","v":1},{"$f":"ADC33*(1+ADD30)","v":1},{"$f":"ADD33*(1+ADE30)","v":1},{"$f":"ADE33*(1+ADF30)","v":1},{"$f":"ADF33*(1+ADG30)","v":1},{"$f":"ADG33*(1+ADH30)","v":1},{"$f":"ADH33*(1+ADI30)","v":1},{"$f":"ADI33*(1+ADJ30)","v":1},{"$f":"ADJ33*(1+ADK30)","v":1},{"$f":"ADK33*(1+ADL30)","v":1},{"$f":"ADL33*(1+ADM30)","v":1},{"$f":"ADM33*(1+ADN30)","v":1},{"$f":"ADN33*(1+ADO30)","v":1},{"$f":"ADO33*(1+ADP30)","v":1},{"$f":"ADP33*(1+ADQ30)","v":1},{"$f":"ADQ33*(1+ADR30)","v":1},{"$f":"ADR33*(1+ADS30)","v":1},{"$f":"ADS33*(1+ADT30)","v":1},{"$f":"ADT33*(1+ADU30)","v":1},{"$f":"ADU33*(1+ADV30)","v":1},{"$f":"ADV33*(1+ADW30)","v":1},{"$f":"ADW33*(1+ADX30)","v":1},{"$f":"ADX33*(1+ADY30)","v":1},{"$f":"ADY33*(1+ADZ30)","v":1},{"$f":"ADZ33*(1+AEA30)","v":1},{"$f":"AEA33*(1+AEB30)","v":1},{"$f":"AEB33*(1+AEC30)","v":1},{"$f":"AEC33*(1+AED30)","v":1},{"$f":"AED33*(1+AEE30)","v":1}]
[]
[null,null,"Inflated EBITDA"]
[null,null,null,"EBITDA Real",null,null,"Euro",null,null,{"$f":"SUM(L36:XFD36)","v":0},null,{"$f":"L25","v":0},{"$f":"M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TE25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":0}]
[]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Construction Period",null,null,"Period",null,null,null,null,{"$f":"K41+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW41+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI41+EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU41+GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG41+JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS41+LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE41+OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ41+QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SQ41+SR6","v":0},{"$f":"SR41+SS6","v":0},{"$f":"SS41+ST6","v":0},{"$f":"ST41+SU6","v":0},{"$f":"SU41+SV6","v":0},{"$f":"SV41+SW6","v":0},{"$f":"SW41+SX6","v":0},{"$f":"SX41+SY6","v":0},{"$f":"SY41+SZ6","v":0},{"$f":"SZ41+TA6","v":0},{"$f":"TA41+TB6","v":0},{"$f":"TB41+TC6","v":0},{"$f":"TC41+TD6","v":0},{"$f":"TD41+TE6","v":0},{"$f":"TE41+TF6","v":0},{"$f":"TF41+TG6","v":0},{"$f":"TG41+TH6","v":0},{"$f":"TH41+TI6","v":0},{"$f":"TI41+TJ6","v":0},{"$f":"TJ41+TK6","v":0},{"$f":"TK41+TL6","v":0},{"$f":"TL41+TM6","v":0},{"$f":"TM41+TN6","v":0},{"$f":"TN41+TO6","v":0},{"$f":"TO41+TP6","v":0},{"$f":"TP41+TQ6","v":0},{"$f":"TQ41+TR6","v":0},{"$f":"TR41+TS6","v":0},{"$f":"TS41+TT6","v":0},{"$f":"TT41+TU6","v":0},{"$f":"TU41+TV6","v":0},{"$f":"TV41+TW6","v":0},{"$f":"TW41+TX6","v":0},{"$f":"TX41+TY6","v":0},{"$f":"TY41+TZ6","v":0},{"$f":"TZ41+UA6","v":0},{"$f":"UA41+UB6","v":0},{"$f":"UB41+UC6","v":0},{"$f":"UC41+UD6","v":0},{"$f":"UD41+UE6","v":0},{"$f":"UE41+UF6","v":0},{"$f":"UF41+UG6","v":0},{"$f":"UG41+UH6","v":0},{"$f":"UH41+UI6","v":0},{"$f":"UI41+UJ6","v":0},{"$f":"UJ41+UK6","v":0},{"$f":"UK41+UL6","v":0},{"$f":"UL41+UM6","v":0},{"$f":"UM41+UN6","v":0},{"$f":"UN41+UO6","v":0},{"$f":"UO41+UP6","v":0},{"$f":"UP41+UQ6","v":0},{"$f":"UQ41+UR6","v":0},{"$f":"UR41+US6","v":0},{"$f":"US41+UT6","v":0},{"$f":"UT41+UU6","v":0},{"$f":"UU41+UV6","v":0},{"$f":"UV41+UW6","v":0},{"$f":"UW41+UX6","v":0},{"$f":"UX41+UY6","v":0},{"$f":"UY41+UZ6","v":0},{"$f":"UZ41+VA6","v":0},{"$f":"VA41+VB6","v":0},{"$f":"VB41+VC6","v":0},{"$f":"VC41+VD6","v":0},{"$f":"VD41+VE6","v":0},{"$f":"VE41+VF6","v":0},{"$f":"VF41+VG6","v":0},{"$f":"VG41+VH6","v":0},{"$f":"VH41+VI6","v":0},{"$f":"VI41+VJ6","v":0},{"$f":"VJ41+VK6","v":0},{"$f":"VK41+VL6","v":0},{"$f":"VL41+VM6","v":0},{"$f":"VM41+VN6","v":0},{"$f":"VN41+VO6","v":0},{"$f":"VO41+VP6","v":0},{"$f":"VP41+VQ6","v":0},{"$f":"VQ41+VR6","v":0},{"$f":"VR41+VS6","v":0},{"$f":"VS41+VT6","v":0},{"$f":"VT41+VU6","v":0},{"$f":"VU41+VV6","v":0},{"$f":"VV41+VW6","v":0},{"$f":"VW41+VX6","v":0},{"$f":"VX41+VY6","v":0},{"$f":"VY41+VZ6","v":0},{"$f":"VZ41+WA6","v":0},{"$f":"WA41+WB6","v":0},{"$f":"WB41+WC6","v":0},{"$f":"WC41+WD6","v":0},{"$f":"WD41+WE6","v":0},{"$f":"WE41+WF6","v":0},{"$f":"WF41+WG6","v":0},{"$f":"WG41+WH6","v":0},{"$f":"WH41+WI6","v":0},{"$f":"WI41+WJ6","v":0},{"$f":"WJ41+WK6","v":0},{"$f":"WK41+WL6","v":0},{"$f":"WL41+WM6","v":0},{"$f":"WM41+WN6","v":0},{"$f":"WN41+WO6","v":0},{"$f":"WO41+WP6","v":0},{"$f":"WP41+WQ6","v":0},{"$f":"WQ41+WR6","v":0},{"$f":"WR41+WS6","v":0},{"$f":"WS41+WT6","v":0},{"$f":"WT41+WU6","v":0},{"$f":"WU41+WV6","v":0},{"$f":"WV41+WW6","v":0},{"$f":"WW41+WX6","v":0},{"$f":"WX41+WY6","v":0},{"$f":"WY41+WZ6","v":0},{"$f":"WZ41+XA6","v":0},{"$f":"XA41+XB6","v":0},{"$f":"XB41+XC6","v":0},{"$f":"XC41+XD6","v":0},{"$f":"XD41+XE6","v":0},{"$f":"XE41+XF6","v":0},{"$f":"XF41+XG6","v":0},{"$f":"XG41+XH6","v":0},{"$f":"XH41+XI6","v":0},{"$f":"XI41+XJ6","v":0},{"$f":"XJ41+XK6","v":0},{"$f":"XK41+XL6","v":0},{"$f":"XL41+XM6","v":0},{"$f":"XM41+XN6","v":0},{"$f":"XN41+XO6","v":0},{"$f":"XO41+XP6","v":0},{"$f":"XP41+XQ6","v":0},{"$f":"XQ41+XR6","v":0},{"$f":"XR41+XS6","v":0},{"$f":"XS41+XT6","v":0},{"$f":"XT41+XU6","v":0},{"$f":"XU41+XV6","v":0},{"$f":"XV41+XW6","v":0},{"$f":"XW41+XX6","v":0},{"$f":"XX41+XY6","v":0},{"$f":"XY41+XZ6","v":0},{"$f":"XZ41+YA6","v":0},{"$f":"YA41+YB6","v":0},{"$f":"YB41+YC6","v":0},{"$f":"YC41+YD6","v":0},{"$f":"YD41+YE6","v":0},{"$f":"YE41+YF6","v":0},{"$f":"YF41+YG6","v":0},{"$f":"YG41+YH6","v":0},{"$f":"YH41+YI6","v":0},{"$f":"YI41+YJ6","v":0},{"$f":"YJ41+YK6","v":0},{"$f":"YK41+YL6","v":0},{"$f":"YL41+YM6","v":0},{"$f":"YM41+YN6","v":0},{"$f":"YN41+YO6","v":0},{"$f":"YO41+YP6","v":0},{"$f":"YP41+YQ6","v":0},{"$f":"YQ41+YR6","v":0},{"$f":"YR41+YS6","v":0},{"$f":"YS41+YT6","v":0},{"$f":"YT41+YU6","v":0},{"$f":"YU41+YV6","v":0},{"$f":"YV41+YW6","v":0},{"$f":"YW41+YX6","v":0},{"$f":"YX41+YY6","v":0},{"$f":"YY41+YZ6","v":0},{"$f":"YZ41+ZA6","v":0},{"$f":"ZA41+ZB6","v":0},{"$f":"ZB41+ZC6","v":0},{"$f":"ZC41+ZD6","v":0},{"$f":"ZD41+ZE6","v":0},{"$f":"ZE41+ZF6","v":0},{"$f":"ZF41+ZG6","v":0},{"$f":"ZG41+ZH6","v":0},{"$f":"ZH41+ZI6","v":0},{"$f":"ZI41+ZJ6","v":0},{"$f":"ZJ41+ZK6","v":0},{"$f":"ZK41+ZL6","v":0},{"$f":"ZL41+ZM6","v":0},{"$f":"ZM41+ZN6","v":0},{"$f":"ZN41+ZO6","v":0},{"$f":"ZO41+ZP6","v":0},{"$f":"ZP41+ZQ6","v":0},{"$f":"ZQ41+ZR6","v":0},{"$f":"ZR41+ZS6","v":0},{"$f":"ZS41+ZT6","v":0},{"$f":"ZT41+ZU6","v":0},{"$f":"ZU41+ZV6","v":0},{"$f":"ZV41+ZW6","v":0},{"$f":"ZW41+ZX6","v":0},{"$f":"ZX41+ZY6","v":0},{"$f":"ZY41+ZZ6","v":0},{"$f":"ZZ41+AAA6","v":0},{"$f":"AAA41+AAB6","v":0},{"$f":"AAB41+AAC6","v":0},{"$f":"AAC41+AAD6","v":0},{"$f":"AAD41+AAE6","v":0},{"$f":"AAE41+AAF6","v":0},{"$f":"AAF41+AAG6","v":0},{"$f":"AAG41+AAH6","v":0},{"$f":"AAH41+AAI6","v":0},{"$f":"AAI41+AAJ6","v":0},{"$f":"AAJ41+AAK6","v":0},{"$f":"AAK41+AAL6","v":0},{"$f":"AAL41+AAM6","v":0},{"$f":"AAM41+AAN6","v":0},{"$f":"AAN41+AAO6","v":0},{"$f":"AAO41+AAP6","v":0},{"$f":"AAP41+AAQ6","v":0},{"$f":"AAQ41+AAR6","v":0},{"$f":"AAR41+AAS6","v":0},{"$f":"AAS41+AAT6","v":0},{"$f":"AAT41+AAU6","v":0},{"$f":"AAU41+AAV6","v":0},{"$f":"AAV41+AAW6","v":0},{"$f":"AAW41+AAX6","v":0},{"$f":"AAX41+AAY6","v":0},{"$f":"AAY41+AAZ6","v":0},{"$f":"AAZ41+ABA6","v":0},{"$f":"ABA41+ABB6","v":0},{"$f":"ABB41+ABC6","v":0},{"$f":"ABC41+ABD6","v":0},{"$f":"ABD41+ABE6","v":0},{"$f":"ABE41+ABF6","v":0},{"$f":"ABF41+ABG6","v":0},{"$f":"ABG41+ABH6","v":0},{"$f":"ABH41+ABI6","v":0},{"$f":"ABI41+ABJ6","v":0},{"$f":"ABJ41+ABK6","v":0},{"$f":"ABK41+ABL6","v":0},{"$f":"ABL41+ABM6","v":0},{"$f":"ABM41+ABN6","v":0},{"$f":"ABN41+ABO6","v":0},{"$f":"ABO41+ABP6","v":0},{"$f":"ABP41+ABQ6","v":0},{"$f":"ABQ41+ABR6","v":0},{"$f":"ABR41+ABS6","v":0},{"$f":"ABS41+ABT6","v":0},{"$f":"ABT41+ABU6","v":0},{"$f":"ABU41+ABV6","v":0},{"$f":"ABV41+ABW6","v":0},{"$f":"ABW41+ABX6","v":0},{"$f":"ABX41+ABY6","v":0},{"$f":"ABY41+ABZ6","v":0},{"$f":"ABZ41+ACA6","v":0},{"$f":"ACA41+ACB6","v":0},{"$f":"ACB41+ACC6","v":0},{"$f":"ACC41+ACD6","v":0},{"$f":"ACD41+ACE6","v":0},{"$f":"ACE41+ACF6","v":0},{"$f":"ACF41+ACG6","v":0},{"$f":"ACG41+ACH6","v":0},{"$f":"ACH41+ACI6","v":0},{"$f":"ACI41+ACJ6","v":0},{"$f":"ACJ41+ACK6","v":0},{"$f":"ACK41+ACL6","v":0},{"$f":"ACL41+ACM6","v":0},{"$f":"ACM41+ACN6","v":0},{"$f":"ACN41+ACO6","v":0},{"$f":"ACO41+ACP6","v":0},{"$f":"ACP41+ACQ6","v":0},{"$f":"ACQ41+ACR6","v":0},{"$f":"ACR41+ACS6","v":0},{"$f":"ACS41+ACT6","v":0},{"$f":"ACT41+ACU6","v":0},{"$f":"ACU41+ACV6","v":0},{"$f":"ACV41+ACW6","v":0},{"$f":"ACW41+ACX6","v":0},{"$f":"ACX41+ACY6","v":0},{"$f":"ACY41+ACZ6","v":0},{"$f":"ACZ41+ADA6","v":0},{"$f":"ADA41+ADB6","v":0},{"$f":"ADB41+ADC6","v":0},{"$f":"ADC41+ADD6","v":0},{"$f":"ADD41+ADE6","v":0},{"$f":"ADE41+ADF6","v":0},{"$f":"ADF41+ADG6","v":0},{"$f":"ADG41+ADH6","v":0},{"$f":"ADH41+ADI6","v":0},{"$f":"ADI41+ADJ6","v":0},{"$f":"ADJ41+ADK6","v":0},{"$f":"ADK41+ADL6","v":0},{"$f":"ADL41+ADM6","v":0},{"$f":"ADM41+ADN6","v":0},{"$f":"ADN41+ADO6","v":0},{"$f":"ADO41+ADP6","v":0},{"$f":"ADP41+ADQ6","v":0},{"$f":"ADQ41+ADR6","v":0},{"$f":"ADR41+ADS6","v":0},{"$f":"ADS41+ADT6","v":0},{"$f":"ADT41+ADU6","v":0},{"$f":"ADU41+ADV6","v":0},{"$f":"ADV41+ADW6","v":0},{"$f":"ADW41+ADX6","v":0},{"$f":"ADX41+ADY6","v":0},{"$f":"ADY41+ADZ6","v":0},{"$f":"ADZ41+AEA6","v":0},{"$f":"AEA41+AEB6","v":0},{"$f":"AEB41+AEC6","v":0},{"$f":"AEC41+AED6","v":0},{"$f":"AED41+AEE6","v":0}]
[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":false},null,{"$f":"SUM(L43:XFD43)","v":0}]
[null,null,null,"Capital Expenditures",null,null,"Euro"]

{"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"]
[null,null,null,null,"EBITDA Nominal",null,null,null,"Euro"]
[]
[null,null,null,null,"Capital Expenditure",null,null,null,"Euro"]
[]
[null,null,null,null,"Free Cash Flow",null,null,null,null,null,{"$f":"K6-K8","v":0},{"$f":"L6-L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project IRR"]

{"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$9","v":"00:00:00"},null,"Flag",null,null,null,null,{"$f":"(L4<$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":"(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$9","v":"00:00:00"},{"$f":"'InputC - Operations'!$F$11","v":"00:00:00"},"Flag",null,null,null,null,{"$f":"(AND(L4>=$E$7,L$4<$F$7))*1","v":0},{"$f":"(AND(M4>=$E$7,M$4<$F$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY4>=$E$7,BY$4<$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(EK4>=$E$7,EK$4<$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(GW4>=$E$7,GW$4<$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(JI4>=$E$7,JI$4<$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(LU4>=$E$7,LU$4<$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(OG4>=$E$7,OG$4<$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(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,{"$f":"SUM(L11:XFD11)","v":0}]
[null,null,null,"Real EBITDA",null,null,"Euro",{"$f":"J12='Operation Monthly'!J36","v":true},null,{"$f":"SUM(L12:XFD12)","v":0}]
[null,null,null,"Capital Expenditures",null,null,"Euro",null,null,{"$f":"SUM(L13:XFD13)","v":0}]
[]
[null,"Simple Debt"]
[null,null,null,"Debt Percent and Amount",{"$f":"'InputC-Financing'!E14","v":0.8},{"$f":"E16*J13","v":0}]
[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"]
[]
[null,null,null,"Payment Period",null,null,"Flag",null,null,{"$f":"SUM(L22:XFD22)","v":0}]
[]
[null,null,null,"Total Debt Service",{"$f":"E20","v":0},null,"Euro",null,null,null,null,{"$f":"$E$24*L22","v":0},{"$f":"$E$24*M22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*BY22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*EK22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*GW22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*JI22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*LU22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$24*ADA22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-COD Period for Debt Issue Period",null,null,"Flag",null,null,{"$f":"SUM(L26:XFD26)","v":0}]
[]
[null,"Error - Monthly Cash"]
[null,null,"Debt Account"]
[null,null,null,"Balance BF",null,null,"Euro"]
[null,null,null,"Debt Issue",{"$f":"F16","v":0},null,"Euro"]
[null,null,null,"Debt Repayment",null,null,"Euro"]
[null,null,null,"Closing Balance",null,null,"Euro"]
[null,null,null,"Interest",{"$f":"F17","v":3.5833333333333329E-3},null,"Euro"]
[]
[null,null,null,"Closing Test",null,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":0}]
[null,null,null,"Project IRR"]
[]
[null,null,null,"Equity IRR without Construction Funding",null,null,"Euro",null,null,{"$f":"SUM(L41:XFD41)","v":0}]
[]
[null,null,null,"Equity IRR",null,null,"% p.a."]
[]
[null,"Corect"]
[null,null,"Month",null,null,null,"Month"]
[null,null,"Flag for > COD",null,{"$f":"E6","v":"00:00:00"},null,"Flag"]
[null,null,"Period of Debt Repayment",null,{"$f":"'InputC-Financing'!E10","v":5},{"$f":"'InputC-Financing'!E11","v":11},"Flag"]
[null,null,"Repayment Counter for Sumif (Adjust by 1, Include Pre-COD)",null,null,null,"Counter"]
[null,null,"Sumif for Interest",null,null,null,"Euro"]
[null,null,"Sumif for Repayment",null,null,null,"Euro"]
[null,null,"Sumif x Flag - Interest",null,null,null,"Euro"]
[null,null,"Sumif x Flag - Repayment",null,null,null,"Euro"]
[]
[null,null,"Debt Account"]
[null,null,null,"Opening Balance",null,null,"Euro"]
[null,null,null,"Add: Draw",null,null,"Euro"]
[null,null,null,"Less: Repayment",null,null,"Euro"]
[null,null,null,"Closing",null,null,"Euro"]
[null,null,null,"Interest",null,null,"Euro"]
[]
[null,null,null,"Operating Cash Flow from Sumif"]
[null,null,null,"Project Cash Flow",null,null,"Euro"]
[null,null,null,"Project IRR",{"$f":"IRR(L63:AEE63,0.01)","v":{"$error":"#NUM!"}},{"$f":"(1+E64)^(Months)-1","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Equity Cash Flow",null,null,"Euro"]
[null,null,null,"Equity IRR",{"$f":"IRR(L66:AEE66,0.01)","v":{"$error":"#NUM!"}},{"$f":"(1+E67)^(Months)-1","v":{"$error":"#NUM!"}},"% p.a."]
[null,null,null,"Equity XIRR",null,{"$f":"XIRR(L66:AEE66,L5:AEE5)","v":{"$error":"#NUM!"}}]
[]
[null,"Graph"]
[]
[null,null,null,"CFADS"]
[null,null,null,"Debt Service"]

{"sheet":"Project Finance Semi-Annual","index":6,"n_rows":42,"n_cols":112,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Project Finance Semi-Annual"}]
[null,null,null,"Period Number (100)",null,"Constant","Constant","Unit","Test","Total"]
[null,null,null,"Pre-COD Period",null,{"$f":"'InputC - Operations'!E8","v":11}]
[null,null,null,"Months in Period",null,{"$f":"'InputC - Operations'!E14","v":1},{"$f":"'InputC - Operations'!E13","v":6}]
[null,null,null,"Start of Period"]
[null,null,null,"End of Period",null,null,null,null,null,null,null,{"$f":"'Operation Monthly'!K5","v":"2022-12-31"}]
[null,null,null,"Operating Flag",null,{"$f":"'InputC - Operations'!F9","v":"00:00:00"},{"$f":"'InputC - Operations'!F11","v":"00:00:00"}]
[null,null,null,"Year"]
[]
[null,"Transferred Variables"]
[null,null,null,"EBITDA to Semi-Annual",null,null,null,"Euro",{"$f":"J11='Operation Monthly'!J37","v":true},{"$f":"SUM(M11:XFD11)","v":0}]
[null,null,null,"Capital Expenditures",null,null,null,"Euro",null,{"$f":"SUM(M12:XFD12)","v":0}]
[]
[]
[null,null,null,"Pre-tax Project Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"M11-M12","v":0},{"$f":"N11-N12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ11-BZ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project IRR",null,null,null,"%"]
[]
[null,"Debt Repayment and Interest"]
[null,null,null,"Debt Percent and Amount",null,{"$f":"'InputC-Financing'!E14","v":0.8},{"$f":"J12","v":0},null,{"$f":"G19*F19","v":0}]
[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,"Semi-Annual Payment",null,{"$f":"PMT(G20,G21,-I19)","v":0}]
[]
[null,null,null,"Payment Period",null,{"$f":"F7","v":"00:00:00"},{"$f":"EDATE(F25,F21*12)","v":"1924-12-31"},null,null,{"$f":"SUM(M25:XFD25)","v":0}]
[]
[null,null,null,"Total Debt Service",null,{"$f":"F23","v":0},null,null,null,null,null,null,{"$f":"$F$27*M25","v":0},{"$f":"$F$27*N25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$27*BZ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-COD Month for Debt Issue",null,null,null,null,null,{"$f":"SUM(M29:XFD29)","v":100},null,null,{"$f":"($F$29=M5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"($F$29=AS5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"($F$29=BY5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Debt Account"]
[null,null,null,"Opening Balance",null,null,null,"Euro"]
[null,null,null,"Add: Draw",null,{"$f":"I19","v":0},null,"Euro"]
[null,null,null,"Less: Repayment",null,null,null,"Euro"]
[null,null,null,"Closing",null,null,null,"Euro"]
[null,null,null,"Interest",null,{"$f":"G20","v":2.1499999999999998E-2},null,"Euro"]
[]
[null,null,null,"Pre-tax Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"M15","v":0},{"$f":"N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"+M33-M34-M36","v":0},{"$f":"+N33-N34-N36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BZ33-BZ34-BZ36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Cash Flow",null,null,null,"Euro",null,null,null,null,{"$f":"M38+M39","v":0},{"$f":"N38+N39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ38+BZ39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity IRR"]