{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Introduction","Contents","Summary","InputC - Structure","InputS- Structure","Structuring Model","InputC - Risk","InputS - Risk","Cash Flow Waterfall","UDFInputs","UDFOutput","Debt Structuring"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":1,"defined_names":39,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["          "]

{"sheet":"Contents","index":1,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Introduction",null,null,null,null,null,null,null,null,null,"For questions, email me at:"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,"edwardbodmer@gmail.com"]
[null,null,"Contents",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,"Video"]
[null,null,"Summary",null,null,null," Sum Column ",null,"1000000000",null,null,null,"https://www.youtube.com/watch?v=TrkTLmk5n4E&t=39s"]
[null,null,null,null,null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,"InputC - Structure",null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,"Structuring Index Code",null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,null,"Dates and Cap Exp"]
[null,null,null,"Structuring - Operations"]
[null,null,null,"Structuring - Financing"]
[]
[null,null,"InputS- Structure"]
[null,null,null,"Construction"]
[null,null,null,"Operations"]
[null,null,null,"Financing"]
[]
[null,null,"Structuring Model"]
[null,null,null,"Capitlal Expenditure, EBITDA, Project IRR"]
[null,null,null,"Summary Sources and Uses"]
[null,null,null,"Periodic Funding Needs"]
[null,null,null,"Debt Balance and Repayment"]
[null,null,null,"Debt Service Reserve"]
[null,null,null,"Graphs"]
[]
[null,null,"InputC - Risk"]
[null,null,null,"Operations"]
[null,null,null,"Credit Protections"]
[null,null,null,"Statistical"]
[]
[null,null,"InputS - Risk"]
[null,null,null,"EBITDA"]
[null,null,null,"Construction"]
[]
[null,null,"Cash Flow Waterfall"]
[null,null,null,"Base Cash Flow"]
[null,null,null,"Structuring Summary"]
[null,null,null,"Adjusted Debt Balance and Reserve Balances Connected to Cash Flow"]
[null,null,null,"Cash Flow Waterfall"]
[null,null,null,"DSCR, PLCR, LLCR"]
[null,null,null,"Graphs"]
[]
[null,null,"UDFInputs"]
[null,null,null,"Flags and Switches - Make Very Clear What Sections Will Be Calculated and Displayed"]
[null,null,null,"Operating Inputs from Your Model"]
[null,null,null,"General Debt Parameters (Not Issue by Issue)"]
[null,null,null,"Issue by Issue"]
[null,null,null,"DSRA Flags and Inputs"]
[null,null,null,"Taxes, Development and Initial Working Capital"]
[null,null,null,"Flags for Report"]
[]
[null,null,"UDFOutput"]
[]
[null,null,"Debt Structuring"]
[null,null,null,"Aggregate Senior Debt Service"]
[null,null,null,"EAIF & Proparco  Allocation of Debt Service"]
[null,null,null,"AFDB Allocation"]
[null,null,null,"GFW Allocation"]
[null,null,null,"IFC Allocation"]
[null,null,null,"Weighted Average Interest Rate"]
[null,null,null,"DATA FOR CHARTS"]

{"sheet":"Summary","index":2,"n_rows":19,"n_cols":17,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["          "]
[null,null,null,"Debt Sizing",null,null,null,null,null,null,"Risk Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit Enhancements"]
[]
[null,null,null,"Project IRR",null,null,{"$f":"'Structuring Model'!H22","v":6.5524563193321228E-2},null,null,null,"Project IRR",null,{"$f":"'Cash Flow Waterfall'!H29","v":7.6081350445747389E-2},null,"Cash Sweep",null,{"$f":"'InputC - Risk'!F16","v":0}]
[null,null,null,"Equity IRR",null,null,{"$f":"'Structuring Model'!H206","v":6.6788837313652052E-2},null,null,null,"Equity IRR",null,{"$f":"'Cash Flow Waterfall'!H103","v":9.1169956326484711E-2},null,"Cash Trap Flag",null,{"$f":"'InputC - Risk'!F18","v":false}]
[null,null,null,"Debt to Capital",null,null,{"$f":"'Structuring Model'!I45","v":0.73087234184070093},null,null,null,"Debt to Capital",null,{"$f":"G7","v":0.73087234184070093},null,"Cash Trap Covenant",null,{"$f":"'InputC - Risk'!F19","v":1.2}]
[null,null,null,"DSCR",null,null,{"$f":"'Structuring Model'!H207","v":1.2000000000174995},null,null,null,"DSCR (Min)",null,{"$f":"'Cash Flow Waterfall'!H110","v":1.3370832923514033},null,"Apply DSR LC",null,{"$f":"'InputC - Risk'!F22=5","v":true}]
[null,null,null,"Total Debt",null,null,{"$f":"'Structuring Model'!H45","v":49204.899634445908},null,null,null,"LLCR",null,{"$f":"'Cash Flow Waterfall'!H125","v":1.3370832926081808}]
[null,null,null,"Sizing Method",{"$f":"UDFInputs!N318","v":"Cash Flow"},null,{"$f":"'InputC - Structure'!G29","v":3},null,null,null,"PLCR",null,{"$f":"'Cash Flow Waterfall'!H118","v":1.5703371387892702}]
[null,null,null,"Sculpting Method",{"$f":"'InputC - Structure'!F26","v":"Flat DSCR"},null,{"$f":"'InputC - Structure'!G26","v":2},null,null,null,null,null,null,null,"Questions:"]
[null,null,null,"Int Rate",{"$f":"'InputC - Structure'!E52","v":"Base Interest Rates"},null,{"$f":"'InputC - Structure'!G52","v":1},null,null,null,"Cash Sensitivity",null,{"$f":"'InputC - Risk'!F13","v":1},null,"edwardbodmer@gmail.com"]
[null,null,null,"Debt Tenor","Semi-annual",null,{"$f":"'InputC - Structure'!$I$41","v":35},null,null,null,"Volatility",null,{"$f":"'InputC - Risk'!F25","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Mean Reversion",null,{"$f":"'InputC - Risk'!F27","v":0},null,"Video:"]
[null,null,null,"Seasonality",{"$f":"'InputC - Structure'!F19","v":"Flat Seasonal Factor"},null,{"$f":"'InputC - Structure'!G19","v":2},null,null,null,null,null,null,null,"https://www.youtube.com/watch?v=TrkTLmk5n4E&t=39s"]
[null,null,null,"Base Case Cash",{"$f":"'InputC - Structure'!$F$13","v":"Base Case"},null,{"$f":"'InputC - Structure'!G13","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Same Diagram with Actual Cases -- eg P50 Base Case"]

{"sheet":"InputC - Structure","index":3,"n_rows":140,"n_cols":15,"rows_kept":140,"cut":false,"hidden":true,"merged":[]}
["          "]
[null,"Structuring Index Code",null,null,{"$f":"O2","v":2},null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,"Applied","C Index"]
[null,null,null,null,null,null,"P90 - DSCR and Cash Flow",{"$f":"INDEX(J4:O4,$E$2)","v":"P90 - DSCR and Cash Flow"},null,"P50 - DSCR and Cash Flow","P90 - DSCR and Cash Flow","P99 - DSCR and Cash Flow ","Debt/Cap - Sculpting from Flat DSCR","Debt to Capital with P50 Flexible DSCR","Debt to Capital with P90 Flexible DSCR"]
[null,"Dates and Cap Exp"]
[null,null,"COD Date",null,"Dat",null,"2024-01-01",{"$f":"INDEX(J6:O6,$E$2)","v":"2024-01-01"},null,"2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01"]
[]
[null,null,"Capital Expenditures",null,"Euro 000's",null,65000,{"$f":"INDEX(J8:O8,$E$2)","v":65000},50,65000,65000,65000,65000,65000,65000]
[null,null,"S-Cure Code",null,"Code",null,1,{"$f":"INDEX(J9:O9,$E$2)","v":1},null,1,1,1,1,1,1]
[]
[null,"Structuring - Operations"]
[]
[null,null,"Base Cash Flow Code",null,null,{"$f":"INDEX('InputS- Structure'!D18:D22,'InputC - Structure'!G13)","v":"Base Case"},1,{"$f":"INDEX(J13:O13,$E$2)","v":1},null,1,1,1,1,1,1]
[]
[null,null,"Probability",null,"%",null,0.1,{"$f":"INDEX(J15:O15,$E$2)","v":0.1},null,0.5,0.1,0.01,0.5,0.5,0.1]
[null,null,"P50",null,"%",null,1,{"$f":"INDEX(J16:O16,$E$2)","v":1},null,1,1,1,1,1,1]
[null,null,"Standard Deviation",null,"% of P50",null,0.15,{"$f":"INDEX(J17:O17,$E$2)","v":0.15},null,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,"Factor to Apply to Cash Flow",null,"% of P50",null,0.80776726516830988,{"$f":"INDEX(J18:O18,$E$2)","v":0.80776726516830988},null,{"$f":"NORMINV(J15,J16,J17)","v":1},{"$f":"NORMINV(K15,K16,K17)","v":0.80776726516830988},0.65104781889387398,1,1,0.80776726516830988]
[null,null,"Seasonality Code",null,"Code",{"$f":"'InputS- Structure'!D34","v":"Flat Seasonal Factor"},2,{"$f":"INDEX(J19:O19,$E$2)","v":2},null,2,2,2,2,2,2]
[null,null,"Growth",null,null,null,0.02,{"$f":"INDEX(J20:O20,$E$2)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,"Structuring - Financing"]
[]
[null,null,"Debt Size"]
[null,null,null,"Total Debt Gearing","%",null,0.8,{"$f":"INDEX(J25:O25,$E$2)","v":0.8},null,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Method","Code",{"$f":"INDEX(H90:H92,G26)","v":"Flat DSCR"},2,{"$f":"INDEX(J26:O26,$E$2)","v":2},null,2,2,2,2,3,3]
[]
[null,null,null,"Minimum DSCR","x",null,1.2,{"$f":"INDEX(J28:O28,$E$2)","v":1.2},null,1.3,1.2,1,1.25,1.2,1.2]
[null,null,null,"Debt Sizing Method","Code",null,3,{"$f":"INDEX(J29:O29,$E$2)","v":3},null,3,3,3,2,2,2]
[]
[null,null,"Equity First",null,"Flag",null,true,{"$f":"INDEX(J31:O31,$E$2)","v":true},null,true,true,true,true,true,true]
[null,null,"Pro-Rata",null,"Flag",null,false,{"$f":"INDEX(J32:O32,$E$2)","v":false},null,{"$f":"NOT(J31)","v":false},{"$f":"NOT(K31)","v":false},false,false,false,false]
[]
[null,null,"Start of Payment (1 is grace period)"]
[null,null,null,"EIAF","Period",null,1,{"$f":"INDEX(J35:O35,$E$2)","v":1},null,1,1,1,1,1,1]
[null,null,null,"AFDB","Period",null,1,{"$f":"INDEX(J36:O36,$E$2)","v":1},null,1,1,1,1,1,1]
[null,null,null,"IFC","Period",null,1,{"$f":"INDEX(J37:O37,$E$2)","v":1},null,1,1,1,1,1,1]
[null,null,null,"GWF","Period",null,1,{"$f":"INDEX(J38:O38,$E$2)","v":1},null,1,1,1,1,1,1]
[]
[null,null,"End of Payment"]
[null,null,null,"EIAF","Period",null,{"$f":"I41","v":35},{"$f":"INDEX(J41:O41,$E$2)","v":35},35,40,35,35,35,35,35]
[null,null,null,"AFDB","Period",null,{"$f":"I42","v":40},{"$f":"INDEX(J42:O42,$E$2)","v":40},40,40,40,40,40,40,40]
[null,null,null,"IFC","Period",null,{"$f":"I43","v":35},{"$f":"INDEX(J43:O43,$E$2)","v":35},35,40,35,35,35,35,35]
[null,null,null,"GFW","Period",null,{"$f":"I44","v":37},{"$f":"INDEX(J44:O44,$E$2)","v":37},37,40,37,37,37,37,37]
[]
[null,null,"Percent of Issue"]
[null,null,null,"EIAF","%",null,0.4,{"$f":"INDEX(J47:O47,$E$2)","v":0.4},null,0.2,0.4,0.4,0.4,0.4,0.4]
[null,null,null,"AFDB","%",null,0.3,{"$f":"INDEX(J48:O48,$E$2)","v":0.3},null,0.2,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"IFC","%",null,0.1,{"$f":"INDEX(J49:O49,$E$2)","v":0.1},null,0.3,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"GFW","%",null,0.2,{"$f":"INDEX(J50:O50,$E$2)","v":0.2},null,0.3,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"Interest Rate Code",null,{"$f":"CHOOSE(G52,'InputS- Structure'!C37,'InputS- Structure'!C43,'InputS- Structure'!C49,'InputS- Structure'!C55)","v":"Base Interest Rates"},null,1,{"$f":"INDEX(J52:O52,$E$2)","v":1},null,1,1,1,1,1,1]
[]
[null,null,"Up-Front Fee"]
[null,null,null,"EIAF","%",null,0.01,{"$f":"INDEX(J55:O55,$E$2)","v":0.01},null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"AFDB","%",null,8.9999999999999993E-3,{"$f":"INDEX(J56:O56,$E$2)","v":8.9999999999999993E-3},null,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[null,null,null,"IFC","%",null,1.0999999999999999E-2,{"$f":"INDEX(J57:O57,$E$2)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,null,"GFW","%",null,1.2E-2,{"$f":"INDEX(J58:O58,$E$2)","v":1.2E-2},null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[]
[null,null,"Annual Commitment Fee"]
[null,null,null,"EIAF","% p.a.",null,7.0000000000000001E-3,{"$f":"INDEX(J61:O61,$E$2)","v":7.0000000000000001E-3},null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[null,null,null,"AFDB","% p.a.",null,8.0000000000000002E-3,{"$f":"INDEX(J62:O62,$E$2)","v":8.0000000000000002E-3},null,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
[null,null,null,"IFC","% p.a.",null,6.0000000000000001E-3,{"$f":"INDEX(J63:O63,$E$2)","v":6.0000000000000001E-3},null,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[null,null,null,"GFW","% p.a.",null,8.0000000000000002E-3,{"$f":"INDEX(J64:O64,$E$2)","v":8.0000000000000002E-3},null,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
[]
[null,null,"DSRA"]
[null,null,null,"Forward Periods for DSRA","Period",null,1,{"$f":"INDEX(J67:O67,$E$2)","v":1},null,1,1,1,1,1,1]
[null,null,null,"Cash DSRA","Flag",null,false,{"$f":"INDEX(J68:O68,$E$2)","v":false},null,false,false,false,false,false,false]
[null,null,null,"LC DSRA","Flag",null,true,{"$f":"INDEX(J69:O69,$E$2)","v":true},null,{"$f":"NOT(J68)","v":true},{"$f":"NOT(K68)","v":true},true,true,true,true]
[null,null,null,"LC Fees on DSR","% p.p.",null,8.0000000000000002E-3,{"$f":"INDEX(J70:O70,$E$2)","v":8.0000000000000002E-3},null,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"UDF Code"]
[]
[null,null,null,null,null,null,"Minimum","Minimum",null,null,{"$f":"TRANSPOSE(J4:U4)","v":"P50 - DSCR and Cash Flow"}]
[null,null,null,null,null,null,"Flat DSCR","Flat DSCR",null,null,"P90 - DSCR and Cash Flow"]
[null,null,null,null,null,null,"Changing DSCR","Changing DSCR",null,null,"P99 - DSCR and Cash Flow "]
[null,null,null,null,null,null,null,null,null,null,"Debt/Cap - Sculpting from Flat DSCR"]
[null,null,null,null,null,null,null,null,null,null,"Debt to Capital with P50 Flexible DSCR"]
[null,null,null,null,null,null,null,null,null,null,"Debt to Capital with P90 Flexible DSCR"]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,false,false,{"$f":"I140*1","v":0}]

{"sheet":"InputS- Structure","index":4,"n_rows":59,"n_cols":118,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["          ",null,null,null,null,null,null,null,null,"Video:"]
[null,null,null,null,null,null,null,null,null,"https://www.youtube.com/watch?v=TrkTLmk5n4E&t=39s"]
[]
[null,"Construction"]
[null,null,"S-curve Code",null,1]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"S-Curve Projected for Structuring",null,0,0.34130867611804483,9.8803688682659721E-2,0,6.5869135216662253E-2,0,0.13173827043332451,0.13173827043332451,0.13173827043332451,0,0,0,6.5869135216662253E-2,3.2934553465997475E-2,0,0]
[null,null,null,"All at End",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[]
[]
[null,"Operations"]
[null,null,null,"Standard Deviation",null,0.08]
[]
[null,null,null,"Model Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[]
[null,null,null,"Code for Applied Cash Flow Pattern",{"$f":"'InputC - Structure'!G13","v":1}]
[null,null,null,null,null,null,0.8,{"$f":"G17*1.2","v":0.96},{"$f":"H17*1.2","v":1.1519999999999999},1.3823999999999999,{"$f":"$J$17","v":1.3823999999999999},{"$f":"$J$17","v":1.3823999999999999},1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,{"$f":"$J$17","v":1.3823999999999999},1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999,1.3823999999999999]
[null,null,null,"Base Case",null,null,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Early Growth Case",null,null,0,2793.2328454244889,3351.8794145093866,4132.5010019265355,3998.7209568324361,4147.2299591523315,4022.4273672868389,4143.0454775993276,3938.7710814030056,4052.1353281972915,3925.1260044967639,4045.6554756942483,3924.78499149959,4046.0376015495499,3925.3142683330575,4046.8183194210715,3926.4850088628768,4041.17256745433,3928.8797663042274,4050.546340331719,3812.4079722089364,4005.9866123523684,3885.5311274485152,4009.1661605645381,3888.625290517612,4005.1986412553765,3893.046105063831,4016.8673053602024,3897.2678963830845,4022.142813747867,3903.1176875542064,4028.4700134159048,3910.5953979783494,3925.3142683330575,4046.8183194210715,3926.4850088628768,4041.17256745433,3928.8797663042274,4050.546340331719,3812.4079722089364,4005.9866123523684,3885.5311274485152,4009.1661605645381,3888.625290517612,4005.1986412553765,3893.046105063831,4016.8673053602024,3897.2678963830845,4022.142813747867,3903.1176875542064,4028.4700134159048,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,3910.5953979783494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Continual Growth Case",null,null,0,2077.4669287844636,2119.0162673601526,2220.6381555821172,2191.7251980461374,2318.5864359441603,2293.7894782119706,2409.8234030499561,2336.8262883408488,2452.1656340034424,2422.8115509841655,2547.1533965321632,2520.4741410764682,2650.3087007385066,2622.654926786171,2757.9132327410443,2729.4240046250588,2865.3298956435351,2841.4246588408932,2988.0040613467777,2868.5810106320114,3074.5206580683562,3041.7147665231514,3201.2701229967388,3167.1201074681467,3327.3054325129456,3298.8177883105027,3471.8139014661392,3435.811937126191,3616.819062202268,3579.9842348300117,3768.8579998986711,3731.7513286616413,3820.712999027171,4017.7588103194144,3976.2553845033535,4174.2446049514147,4139.4191888954037,4352.9577001284251,4178.9808655897996,4478.9960448415031,4431.2040555137128,4663.6460814610909,4613.8959572970398,4847.2557284973,4805.7546101441849,5057.7772805931982,5005.3292167098143,5269.0224188277798,5215.3610307737445,5490.5144419231583,5436.4570286897369,5545.1861692635321,5656.0898926488035,5769.2116905017792,5884.595924311815,6002.2878427980513,6122.3335996540127,6244.7802716470924,6369.6758770800343,6497.0693946216352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Higher Case - 20%",null,null,0,3491.5410567806111,3491.5410567806111,3587.2404530612293,3471.1119416948231,3600.0260062086218,3491.6904229920478,3596.3936437494162,3419.0721192734427,3517.4785835045936,3407.2274344589969,3511.8537115401464,3406.9314162322835,3512.1854180117625,3407.3908579280014,3512.8631244974581,3408.4071257490255,3507.9622981374396,3410.4859082501976,3516.0992537601728,3309.3819203202574,3477.4189343336534,3372.8568814657256,3480.1789588233842,3375.5427869076498,3476.7349316452924,3379.3802995345759,3486.8639803473984,3383.0450489436503,3491.4434147116904,3388.1229926685824,3496.93577553464,3394.6140607450952,3407.3908579280014,3512.8631244974581,3408.4071257490255,3507.9622981374396,3410.4859082501976,3516.0992537601728,3309.3819203202574,3477.4189343336534,3372.8568814657256,3480.1789588233842,3375.5427869076498,3476.7349316452924,3379.3802995345759,3486.8639803473984,3383.0450489436503,3491.4434147116904,3388.1229926685824,3496.93577553464,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,3394.6140607450952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Lower Case - 20%",null,null,0,2327.6940378537411,2327.6940378537411,2391.4936353741532,2314.0746277965491,2400.0173374724145,2327.793615328032,2397.5957624996113,2279.3814128489621,2344.9857223363956,2271.4849563059979,2341.2358076934311,2271.2876108215223,2341.456945341175,2271.5939052853346,2341.9087496649722,2272.2714171660168,2338.6415320916267,2273.6572721667985,2344.066169173449,2206.2546135468383,2318.2792895557691,2248.5712543104837,2320.1193058822564,2250.3618579384333,2317.8232877635287,2252.9201996897173,2324.5759868982655,2255.3633659624334,2327.6289431411274,2258.7486617790551,2331.2905170230933,2263.0760404967305,2271.5939052853346,2341.9087496649722,2272.2714171660168,2338.6415320916267,2273.6572721667985,2344.066169173449,2206.2546135468383,2318.2792895557691,2248.5712543104837,2320.1193058822564,2250.3618579384333,2317.8232877635287,2252.9201996897173,2324.5759868982655,2255.3633659624334,2327.6289431411274,2258.7486617790551,2331.2905170230933,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,2263.0760404967305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(D18:D23,E16)","v":"Base Case"},null,null,{"$f":"INDEX(G18:G22,$E$16)","v":0},{"$f":"INDEX(H18:H22,$E$16)","v":2909.6175473171761},{"$f":"INDEX(I18:I22,$E$16)","v":2909.6175473171761},{"$f":"INDEX(J18:J22,$E$16)","v":2989.3670442176913},{"$f":"INDEX(K18:K22,$E$16)","v":2892.5932847456861},{"$f":"INDEX(L18:L22,$E$16)","v":3000.0216718405181},{"$f":"INDEX(M18:M22,$E$16)","v":2909.7420191600399},{"$f":"INDEX(N18:N22,$E$16)","v":2996.9947031245138},{"$f":"INDEX(O18:O22,$E$16)","v":2849.2267660612024},{"$f":"INDEX(P18:P22,$E$16)","v":2931.2321529204946},{"$f":"INDEX(Q18:Q22,$E$16)","v":2839.3561953824974},{"$f":"INDEX(R18:R22,$E$16)","v":2926.5447596167887},{"$f":"INDEX(S18:S22,$E$16)","v":2839.1095135269029},{"$f":"INDEX(T18:T22,$E$16)","v":2926.8211816764688},{"$f":"INDEX(U18:U22,$E$16)","v":2839.492381606668},{"$f":"INDEX(V18:V22,$E$16)","v":2927.3859370812152},{"$f":"INDEX(W18:W22,$E$16)","v":2840.3392714575211},{"$f":"INDEX(X18:X22,$E$16)","v":2923.3019151145331},{"$f":"INDEX(Y18:Y22,$E$16)","v":2842.071590208498},{"$f":"INDEX(Z18:Z22,$E$16)","v":2930.0827114668109},{"$f":"INDEX(AA18:AA22,$E$16)","v":2757.8182669335479},{"$f":"INDEX(AB18:AB22,$E$16)","v":2897.8491119447112},{"$f":"INDEX(AC18:AC22,$E$16)","v":2810.7140678881046},{"$f":"INDEX(AD18:AD22,$E$16)","v":2900.1491323528203},{"$f":"INDEX(AE18:AE22,$E$16)","v":2812.9523224230416},{"$f":"INDEX(AF18:AF22,$E$16)","v":2897.2791097044105},{"$f":"INDEX(AG18:AG22,$E$16)","v":2816.1502496121466},{"$f":"INDEX(AH18:AH22,$E$16)","v":2905.7199836228319},{"$f":"INDEX(AI18:AI22,$E$16)","v":2819.2042074530418},{"$f":"INDEX(AJ18:AJ22,$E$16)","v":2909.5361789264089},{"$f":"INDEX(AK18:AK22,$E$16)","v":2823.4358272238187},{"$f":"INDEX(AL18:AL22,$E$16)","v":2914.1131462788667},{"$f":"INDEX(AM18:AM22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(AN18:AN22,$E$16)","v":2839.492381606668},{"$f":"INDEX(AO18:AO22,$E$16)","v":2927.3859370812152},{"$f":"INDEX(AP18:AP22,$E$16)","v":2840.3392714575211},{"$f":"INDEX(AQ18:AQ22,$E$16)","v":2923.3019151145331},{"$f":"INDEX(AR18:AR22,$E$16)","v":2842.071590208498},{"$f":"INDEX(AS18:AS22,$E$16)","v":2930.0827114668109},{"$f":"INDEX(AT18:AT22,$E$16)","v":2757.8182669335479},{"$f":"INDEX(AU18:AU22,$E$16)","v":2897.8491119447112},{"$f":"INDEX(AV18:AV22,$E$16)","v":2810.7140678881046},{"$f":"INDEX(AW18:AW22,$E$16)","v":2900.1491323528203},{"$f":"INDEX(AX18:AX22,$E$16)","v":2812.9523224230416},{"$f":"INDEX(AY18:AY22,$E$16)","v":2897.2791097044105},{"$f":"INDEX(AZ18:AZ22,$E$16)","v":2816.1502496121466},{"$f":"INDEX(BA18:BA22,$E$16)","v":2905.7199836228319},{"$f":"INDEX(BB18:BB22,$E$16)","v":2819.2042074530418},{"$f":"INDEX(BC18:BC22,$E$16)","v":2909.5361789264089},{"$f":"INDEX(BD18:BD22,$E$16)","v":2823.4358272238187},{"$f":"INDEX(BE18:BE22,$E$16)","v":2914.1131462788667},{"$f":"INDEX(BF18:BF22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BG18:BG22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BH18:BH22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BI18:BI22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BJ18:BJ22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BK18:BK22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BL18:BL22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BM18:BM22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BN18:BN22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BO18:BO22,$E$16)","v":2828.8450506209128},{"$f":"INDEX(BP18:BP22,$E$16)","v":0},{"$f":"INDEX(BQ18:BQ22,$E$16)","v":0},{"$f":"INDEX(BR18:BR22,$E$16)","v":0},{"$f":"INDEX(BS18:BS22,$E$16)","v":0},{"$f":"INDEX(BT18:BT22,$E$16)","v":0},{"$f":"INDEX(BU18:BU22,$E$16)","v":0},{"$f":"INDEX(BV18:BV22,$E$16)","v":0},{"$f":"INDEX(BW18:BW22,$E$16)","v":0},{"$f":"INDEX(BX18:BX22,$E$16)","v":0},{"$f":"INDEX(BY18:BY22,$E$16)","v":0},{"$f":"INDEX(BZ18:BZ22,$E$16)","v":0},{"$f":"INDEX(CA18:CA22,$E$16)","v":0},{"$f":"INDEX(CB18:CB22,$E$16)","v":0},{"$f":"INDEX(CC18:CC22,$E$16)","v":0},{"$f":"INDEX(CD18:CD22,$E$16)","v":0},{"$f":"INDEX(CE18:CE22,$E$16)","v":0},{"$f":"INDEX(CF18:CF22,$E$16)","v":0},{"$f":"INDEX(CG18:CG22,$E$16)","v":0},{"$f":"INDEX(CH18:CH22,$E$16)","v":0},{"$f":"INDEX(CI18:CI22,$E$16)","v":0},{"$f":"INDEX(CJ18:CJ22,$E$16)","v":0},{"$f":"INDEX(CK18:CK22,$E$16)","v":0},{"$f":"INDEX(CL18:CL22,$E$16)","v":0},{"$f":"INDEX(CM18:CM22,$E$16)","v":0},{"$f":"INDEX(CN18:CN22,$E$16)","v":0},{"$f":"INDEX(CO18:CO22,$E$16)","v":0},{"$f":"INDEX(CP18:CP22,$E$16)","v":0},{"$f":"INDEX(CQ18:CQ22,$E$16)","v":0},{"$f":"INDEX(CR18:CR22,$E$16)","v":0},{"$f":"INDEX(CS18:CS22,$E$16)","v":0},{"$f":"INDEX(CT18:CT22,$E$16)","v":0},{"$f":"INDEX(CU18:CU22,$E$16)","v":0},{"$f":"INDEX(CV18:CV22,$E$16)","v":0},{"$f":"INDEX(CW18:CW22,$E$16)","v":0},{"$f":"INDEX(CX18:CX22,$E$16)","v":0},{"$f":"INDEX(CY18:CY22,$E$16)","v":0},{"$f":"INDEX(CZ18:CZ22,$E$16)","v":0},{"$f":"INDEX(DA18:DA22,$E$16)","v":0},{"$f":"INDEX(DB18:DB22,$E$16)","v":0},{"$f":"INDEX(DC18:DC22,$E$16)","v":0},{"$f":"INDEX(DD18:DD22,$E$16)","v":0},{"$f":"INDEX(DE18:DE22,$E$16)","v":0},{"$f":"INDEX(DF18:DF22,$E$16)","v":0},{"$f":"INDEX(DG18:DG22,$E$16)","v":0},{"$f":"INDEX(DH18:DH22,$E$16)","v":0},{"$f":"INDEX(DI18:DI22,$E$16)","v":0},{"$f":"INDEX(DJ18:DJ22,$E$16)","v":0},{"$f":"INDEX(DK18:DK22,$E$16)","v":0},{"$f":"INDEX(DL18:DL22,$E$16)","v":0},{"$f":"INDEX(DM18:DM22,$E$16)","v":0},{"$f":"INDEX(DN18:DN22,$E$16)","v":0}]
[]
[null,null,null,"CFADS - Applied after P Value",null,{"$f":"'InputC - Structure'!G15","v":0.1},null,{"$f":"IFERROR(_xlfn.NORM.INV($F$26,H24,H24*$F$12),0)","v":2611.3115534851468},2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,{"$f":"IFERROR(_xlfn.NORM.INV($F$26,AN24,AN24*$F$12),0)","v":2548.3759090466688},2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.INV($F$26,BT24,BT24*$F$12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.INV($F$26,CZ24,CZ24*$F$12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Seasonal Flag",{"$f":"'InputC - Structure'!G19","v":2},null,{"$f":"(MOD(G14,2)=0)*1","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":"(MOD(AM14,2)=0)*1","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"$f":"(MOD(BS14,2)=0)*1","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,1,1,1,1,1,{"$f":"(MOD(CY14,2)=0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Varying Seasonal Factor",0.8,1,{"$f":"IF(G29,$E$30,(1-$E$30+1))","v":0.8},1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,{"$f":"IF(V29,$E$30,(1-$E$30+1))","v":1.2},0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,{"$f":"IF(CH29,$E$30,(1-$E$30+1))","v":1.2},0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,1.2,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Flat Seasonal Factor",null,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"High Seasonal Factor",0.6,3,{"$f":"IF(G29,$E$32,(1-$E$32+1))","v":0.6},{"$f":"IF(H29,$E$32,(1-$E$32+1))","v":1.4},0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,{"$f":"IF(BT29,$E$32,(1-$E$32+1))","v":1.4},0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,1.4,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,{"$f":"INDEX(D30:D32,$E$29)","v":"Flat Seasonal Factor"},null,{"$f":"INDEX(F30:F32,$E$29)","v":2},{"$f":"INDEX(G30:G32,$E$29)","v":1},{"$f":"INDEX(H30:H32,$E$29)","v":1},{"$f":"INDEX(I30:I32,$E$29)","v":1},{"$f":"INDEX(J30:J32,$E$29)","v":1},{"$f":"INDEX(K30:K32,$E$29)","v":1},{"$f":"INDEX(L30:L32,$E$29)","v":1},{"$f":"INDEX(M30:M32,$E$29)","v":1},{"$f":"INDEX(N30:N32,$E$29)","v":1},{"$f":"INDEX(O30:O32,$E$29)","v":1},{"$f":"INDEX(P30:P32,$E$29)","v":1},{"$f":"INDEX(Q30:Q32,$E$29)","v":1},{"$f":"INDEX(R30:R32,$E$29)","v":1},{"$f":"INDEX(S30:S32,$E$29)","v":1},{"$f":"INDEX(T30:T32,$E$29)","v":1},{"$f":"INDEX(U30:U32,$E$29)","v":1},{"$f":"INDEX(V30:V32,$E$29)","v":1},{"$f":"INDEX(W30:W32,$E$29)","v":1},{"$f":"INDEX(X30:X32,$E$29)","v":1},{"$f":"INDEX(Y30:Y32,$E$29)","v":1},{"$f":"INDEX(Z30:Z32,$E$29)","v":1},{"$f":"INDEX(AA30:AA32,$E$29)","v":1},{"$f":"INDEX(AB30:AB32,$E$29)","v":1},{"$f":"INDEX(AC30:AC32,$E$29)","v":1},{"$f":"INDEX(AD30:AD32,$E$29)","v":1},{"$f":"INDEX(AE30:AE32,$E$29)","v":1},{"$f":"INDEX(AF30:AF32,$E$29)","v":1},{"$f":"INDEX(AG30:AG32,$E$29)","v":1},{"$f":"INDEX(AH30:AH32,$E$29)","v":1},{"$f":"INDEX(AI30:AI32,$E$29)","v":1},{"$f":"INDEX(AJ30:AJ32,$E$29)","v":1},{"$f":"INDEX(AK30:AK32,$E$29)","v":1},{"$f":"INDEX(AL30:AL32,$E$29)","v":1},{"$f":"INDEX(AM30:AM32,$E$29)","v":1},{"$f":"INDEX(AN30:AN32,$E$29)","v":1},{"$f":"INDEX(AO30:AO32,$E$29)","v":1},{"$f":"INDEX(AP30:AP32,$E$29)","v":1},{"$f":"INDEX(AQ30:AQ32,$E$29)","v":1},{"$f":"INDEX(AR30:AR32,$E$29)","v":1},{"$f":"INDEX(AS30:AS32,$E$29)","v":1},{"$f":"INDEX(AT30:AT32,$E$29)","v":1},{"$f":"INDEX(AU30:AU32,$E$29)","v":1},{"$f":"INDEX(AV30:AV32,$E$29)","v":1},{"$f":"INDEX(AW30:AW32,$E$29)","v":1},{"$f":"INDEX(AX30:AX32,$E$29)","v":1},{"$f":"INDEX(AY30:AY32,$E$29)","v":1},{"$f":"INDEX(AZ30:AZ32,$E$29)","v":1},{"$f":"INDEX(BA30:BA32,$E$29)","v":1},{"$f":"INDEX(BB30:BB32,$E$29)","v":1},{"$f":"INDEX(BC30:BC32,$E$29)","v":1},{"$f":"INDEX(BD30:BD32,$E$29)","v":1},{"$f":"INDEX(BE30:BE32,$E$29)","v":1},{"$f":"INDEX(BF30:BF32,$E$29)","v":1},{"$f":"INDEX(BG30:BG32,$E$29)","v":1},{"$f":"INDEX(BH30:BH32,$E$29)","v":1},{"$f":"INDEX(BI30:BI32,$E$29)","v":1},{"$f":"INDEX(BJ30:BJ32,$E$29)","v":1},{"$f":"INDEX(BK30:BK32,$E$29)","v":1},{"$f":"INDEX(BL30:BL32,$E$29)","v":1},{"$f":"INDEX(BM30:BM32,$E$29)","v":1},{"$f":"INDEX(BN30:BN32,$E$29)","v":1},{"$f":"INDEX(BO30:BO32,$E$29)","v":1},{"$f":"INDEX(BP30:BP32,$E$29)","v":1},{"$f":"INDEX(BQ30:BQ32,$E$29)","v":1},{"$f":"INDEX(BR30:BR32,$E$29)","v":1},{"$f":"INDEX(BS30:BS32,$E$29)","v":1},{"$f":"INDEX(BT30:BT32,$E$29)","v":1},{"$f":"INDEX(BU30:BU32,$E$29)","v":1},{"$f":"INDEX(BV30:BV32,$E$29)","v":1},{"$f":"INDEX(BW30:BW32,$E$29)","v":1},{"$f":"INDEX(BX30:BX32,$E$29)","v":1},{"$f":"INDEX(BY30:BY32,$E$29)","v":1},{"$f":"INDEX(BZ30:BZ32,$E$29)","v":1},{"$f":"INDEX(CA30:CA32,$E$29)","v":1},{"$f":"INDEX(CB30:CB32,$E$29)","v":1},{"$f":"INDEX(CC30:CC32,$E$29)","v":1},{"$f":"INDEX(CD30:CD32,$E$29)","v":1},{"$f":"INDEX(CE30:CE32,$E$29)","v":1},{"$f":"INDEX(CF30:CF32,$E$29)","v":1},{"$f":"INDEX(CG30:CG32,$E$29)","v":1},{"$f":"INDEX(CH30:CH32,$E$29)","v":1},{"$f":"INDEX(CI30:CI32,$E$29)","v":1},{"$f":"INDEX(CJ30:CJ32,$E$29)","v":1},{"$f":"INDEX(CK30:CK32,$E$29)","v":1},{"$f":"INDEX(CL30:CL32,$E$29)","v":1},{"$f":"INDEX(CM30:CM32,$E$29)","v":1},{"$f":"INDEX(CN30:CN32,$E$29)","v":1},{"$f":"INDEX(CO30:CO32,$E$29)","v":1},{"$f":"INDEX(CP30:CP32,$E$29)","v":1},{"$f":"INDEX(CQ30:CQ32,$E$29)","v":1},{"$f":"INDEX(CR30:CR32,$E$29)","v":1},{"$f":"INDEX(CS30:CS32,$E$29)","v":1},{"$f":"INDEX(CT30:CT32,$E$29)","v":1},{"$f":"INDEX(CU30:CU32,$E$29)","v":1},{"$f":"INDEX(CV30:CV32,$E$29)","v":1},{"$f":"INDEX(CW30:CW32,$E$29)","v":1},{"$f":"INDEX(CX30:CX32,$E$29)","v":1},{"$f":"INDEX(CY30:CY32,$E$29)","v":1},{"$f":"INDEX(CZ30:CZ32,$E$29)","v":1},{"$f":"INDEX(DA30:DA32,$E$29)","v":1},{"$f":"INDEX(DB30:DB32,$E$29)","v":1},{"$f":"INDEX(DC30:DC32,$E$29)","v":1},{"$f":"INDEX(DD30:DD32,$E$29)","v":1},{"$f":"INDEX(DE30:DE32,$E$29)","v":1},{"$f":"INDEX(DF30:DF32,$E$29)","v":1},{"$f":"INDEX(DG30:DG32,$E$29)","v":1},{"$f":"INDEX(DH30:DH32,$E$29)","v":1},{"$f":"INDEX(DI30:DI32,$E$29)","v":1},{"$f":"INDEX(DJ30:DJ32,$E$29)","v":1},{"$f":"INDEX(DK30:DK32,$E$29)","v":1},{"$f":"INDEX(DL30:DL32,$E$29)","v":1},{"$f":"INDEX(DM30:DM32,$E$29)","v":1},{"$f":"INDEX(DN30:DN32,$E$29)","v":1}]
[]
[null,"Financing"]
[null,null,"Base Interest Rates",null,1,null,{"$f":"E37=$E$55","v":true},{"$f":"F37=$E$55","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR37=$E$55","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EAIF & Proparco  Periodic Interest Rate",null,null,7.6854676333315483E-2,7.6854676333315483E-2,7.5467984545365213E-2,7.6785153892514765E-2,7.5598795034156299E-2,7.6905006304164733E-2,7.5703454633146927E-2,7.7011278516161533E-2,7.6226964120613055E-2,7.7071282166646202E-2,7.5821141557466137E-2,7.717054996208654E-2,7.6004483691695074E-2,7.7376661228306318E-2,7.6227289124626785E-2,7.7490607009495255E-2,7.6648202507915084E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6648202507915084E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,0,0.04]
[null,null,null,"AFDB Periodic Interest Rate",null,null,8.2004095656476317E-2,8.2004095656476317E-2,8.3499120777759922E-2,8.2004095656476317E-2,8.3429598336959204E-2,8.2134906145267417E-2,8.3549450748609158E-2,8.2239565744258045E-2,8.3655722960605985E-2,8.2799186342835285E-2,8.3715726611090654E-2,8.2357252668577241E-2,8.3814994406530979E-2,8.2540594802806178E-2,8.402110567275077E-2,8.2763400235737888E-2,8.4135051453939694E-2,8.3220424730137299E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.3220424730137299E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,0,0.04]
[null,null,null,"GFW Interest Rate",null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.08]
[null,null,null,"IFC Interest Rate",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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,0.08]
[]
[null,null,"Equal Flat",null,2]
[null,null,null,"EAIF & Proparco  Periodic Interest Rate",null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"AFDB Periodic Interest Rate",null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"GFW Interest Rate",null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"IFC Interest Rate",null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,null,"Equal Increasing",null,3]
[null,null,null,"EAIF & Proparco  Periodic Interest Rate",null,null,0.02,0.02,{"$f":"H50+0.05%","v":2.0500000000000001E-2},{"$f":"I50+0.05%","v":2.1000000000000001E-2},2.1500000000000002E-2,2.2000000000000002E-2,2.2500000000000003E-2,2.3000000000000003E-2,2.3500000000000004E-2,2.4000000000000004E-2,2.4500000000000004E-2,2.5000000000000005E-2,2.5500000000000005E-2,2.6000000000000006E-2,2.6500000000000006E-2,2.7000000000000007E-2,2.7500000000000007E-2,2.8000000000000008E-2,2.8500000000000008E-2,2.9000000000000008E-2,2.9500000000000009E-2,3.0000000000000009E-2,3.050000000000001E-2,3.100000000000001E-2,3.1500000000000007E-2,3.2000000000000008E-2,3.2500000000000008E-2,3.3000000000000008E-2,3.3500000000000009E-2,3.4000000000000009E-2,3.450000000000001E-2,3.500000000000001E-2,3.5500000000000011E-2,3.6000000000000011E-2,3.6500000000000012E-2,3.7000000000000012E-2,3.7500000000000012E-2,3.8000000000000013E-2,3.8500000000000013E-2,3.9000000000000014E-2,3.9500000000000014E-2,4.0000000000000015E-2,4.0500000000000015E-2,4.1000000000000016E-2,4.1500000000000016E-2,4.2000000000000016E-2,4.2500000000000017E-2,4.3000000000000017E-2,4.3500000000000018E-2,4.4000000000000018E-2,4.4500000000000019E-2,4.5000000000000019E-2,4.550000000000002E-2,4.600000000000002E-2,4.650000000000002E-2,4.7000000000000021E-2,4.7500000000000021E-2,4.8000000000000022E-2,4.8500000000000022E-2,4.9000000000000023E-2,4.9500000000000023E-2,5.0000000000000024E-2,5.0500000000000024E-2,5.1000000000000024E-2,5.1500000000000025E-2,5.2000000000000025E-2,5.2500000000000026E-2,{"$f":"BU50+0.05%","v":5.3000000000000026E-2},5.3500000000000027E-2,5.4000000000000027E-2,5.4500000000000028E-2,5.5000000000000028E-2,5.5500000000000028E-2,5.6000000000000029E-2,5.6500000000000029E-2,5.700000000000003E-2,5.750000000000003E-2,5.8000000000000031E-2,5.8500000000000031E-2,5.9000000000000032E-2,5.9500000000000032E-2,6.0000000000000032E-2,6.0500000000000033E-2,6.1000000000000033E-2,6.1500000000000034E-2,6.2000000000000034E-2,6.2500000000000028E-2,6.3000000000000028E-2,6.3500000000000029E-2,6.4000000000000029E-2,6.450000000000003E-2,6.500000000000003E-2,6.550000000000003E-2,6.6000000000000031E-2,6.6500000000000031E-2,6.7000000000000032E-2,6.7500000000000032E-2,6.8000000000000033E-2,6.8500000000000033E-2,6.9000000000000034E-2,6.9500000000000034E-2,7.0000000000000034E-2,7.0500000000000035E-2,7.1000000000000035E-2,7.1500000000000036E-2,7.2000000000000036E-2,7.2500000000000037E-2,7.3000000000000037E-2,7.3500000000000038E-2,7.4000000000000038E-2,7.4500000000000038E-2,7.5000000000000039E-2]
[null,null,null,"AFDB Periodic Interest Rate",null,null,0.02,0.02,{"$f":"H51+0.05%","v":2.0500000000000001E-2},2.1000000000000001E-2,2.1500000000000002E-2,2.2000000000000002E-2,2.2500000000000003E-2,2.3000000000000003E-2,2.3500000000000004E-2,2.4000000000000004E-2,2.4500000000000004E-2,2.5000000000000005E-2,2.5500000000000005E-2,2.6000000000000006E-2,2.6500000000000006E-2,2.7000000000000007E-2,2.7500000000000007E-2,2.8000000000000008E-2,2.8500000000000008E-2,2.9000000000000008E-2,2.9500000000000009E-2,3.0000000000000009E-2,3.050000000000001E-2,3.100000000000001E-2,3.1500000000000007E-2,3.2000000000000008E-2,3.2500000000000008E-2,3.3000000000000008E-2,3.3500000000000009E-2,3.4000000000000009E-2,3.450000000000001E-2,3.500000000000001E-2,3.5500000000000011E-2,3.6000000000000011E-2,3.6500000000000012E-2,3.7000000000000012E-2,3.7500000000000012E-2,3.8000000000000013E-2,3.8500000000000013E-2,3.9000000000000014E-2,3.9500000000000014E-2,4.0000000000000015E-2,4.0500000000000015E-2,4.1000000000000016E-2,4.1500000000000016E-2,4.2000000000000016E-2,4.2500000000000017E-2,4.3000000000000017E-2,4.3500000000000018E-2,4.4000000000000018E-2,4.4500000000000019E-2,4.5000000000000019E-2,4.550000000000002E-2,4.600000000000002E-2,4.650000000000002E-2,4.7000000000000021E-2,4.7500000000000021E-2,4.8000000000000022E-2,4.8500000000000022E-2,4.9000000000000023E-2,4.9500000000000023E-2,5.0000000000000024E-2,5.0500000000000024E-2,5.1000000000000024E-2,5.1500000000000025E-2,5.2000000000000025E-2,5.2500000000000026E-2,5.3000000000000026E-2,5.3500000000000027E-2,5.4000000000000027E-2,5.4500000000000028E-2,5.5000000000000028E-2,5.5500000000000028E-2,5.6000000000000029E-2,5.6500000000000029E-2,5.700000000000003E-2,5.750000000000003E-2,5.8000000000000031E-2,5.8500000000000031E-2,5.9000000000000032E-2,5.9500000000000032E-2,6.0000000000000032E-2,6.0500000000000033E-2,6.1000000000000033E-2,6.1500000000000034E-2,6.2000000000000034E-2,6.2500000000000028E-2,6.3000000000000028E-2,6.3500000000000029E-2,6.4000000000000029E-2,6.450000000000003E-2,6.500000000000003E-2,6.550000000000003E-2,6.6000000000000031E-2,6.6500000000000031E-2,6.7000000000000032E-2,6.7500000000000032E-2,6.8000000000000033E-2,6.8500000000000033E-2,6.9000000000000034E-2,6.9500000000000034E-2,7.0000000000000034E-2,7.0500000000000035E-2,7.1000000000000035E-2,7.1500000000000036E-2,7.2000000000000036E-2,7.2500000000000037E-2,7.3000000000000037E-2,7.3500000000000038E-2,7.4000000000000038E-2,7.4500000000000038E-2,7.5000000000000039E-2]
[null,null,null,"GFW Interest Rate",null,null,0.02,0.02,2.0500000000000001E-2,2.1000000000000001E-2,2.1500000000000002E-2,2.2000000000000002E-2,2.2500000000000003E-2,2.3000000000000003E-2,2.3500000000000004E-2,2.4000000000000004E-2,2.4500000000000004E-2,2.5000000000000005E-2,2.5500000000000005E-2,2.6000000000000006E-2,2.6500000000000006E-2,2.7000000000000007E-2,2.7500000000000007E-2,2.8000000000000008E-2,2.8500000000000008E-2,2.9000000000000008E-2,2.9500000000000009E-2,3.0000000000000009E-2,3.050000000000001E-2,3.100000000000001E-2,3.1500000000000007E-2,3.2000000000000008E-2,3.2500000000000008E-2,3.3000000000000008E-2,3.3500000000000009E-2,3.4000000000000009E-2,3.450000000000001E-2,3.500000000000001E-2,3.5500000000000011E-2,3.6000000000000011E-2,3.6500000000000012E-2,3.7000000000000012E-2,3.7500000000000012E-2,3.8000000000000013E-2,3.8500000000000013E-2,3.9000000000000014E-2,3.9500000000000014E-2,4.0000000000000015E-2,4.0500000000000015E-2,4.1000000000000016E-2,4.1500000000000016E-2,4.2000000000000016E-2,4.2500000000000017E-2,4.3000000000000017E-2,4.3500000000000018E-2,4.4000000000000018E-2,4.4500000000000019E-2,4.5000000000000019E-2,4.550000000000002E-2,4.600000000000002E-2,4.650000000000002E-2,4.7000000000000021E-2,4.7500000000000021E-2,4.8000000000000022E-2,4.8500000000000022E-2,4.9000000000000023E-2,4.9500000000000023E-2,5.0000000000000024E-2,5.0500000000000024E-2,5.1000000000000024E-2,5.1500000000000025E-2,5.2000000000000025E-2,5.2500000000000026E-2,5.3000000000000026E-2,5.3500000000000027E-2,5.4000000000000027E-2,5.4500000000000028E-2,5.5000000000000028E-2,5.5500000000000028E-2,5.6000000000000029E-2,5.6500000000000029E-2,5.700000000000003E-2,5.750000000000003E-2,5.8000000000000031E-2,5.8500000000000031E-2,5.9000000000000032E-2,5.9500000000000032E-2,6.0000000000000032E-2,6.0500000000000033E-2,6.1000000000000033E-2,6.1500000000000034E-2,6.2000000000000034E-2,6.2500000000000028E-2,6.3000000000000028E-2,6.3500000000000029E-2,6.4000000000000029E-2,6.450000000000003E-2,6.500000000000003E-2,6.550000000000003E-2,6.6000000000000031E-2,6.6500000000000031E-2,6.7000000000000032E-2,6.7500000000000032E-2,6.8000000000000033E-2,6.8500000000000033E-2,6.9000000000000034E-2,6.9500000000000034E-2,7.0000000000000034E-2,7.0500000000000035E-2,7.1000000000000035E-2,7.1500000000000036E-2,7.2000000000000036E-2,7.2500000000000037E-2,7.3000000000000037E-2,7.3500000000000038E-2,7.4000000000000038E-2,7.4500000000000038E-2,7.5000000000000039E-2]
[null,null,null,"IFC Interest Rate",null,null,0.02,0.02,2.0500000000000001E-2,2.1000000000000001E-2,2.1500000000000002E-2,2.2000000000000002E-2,2.2500000000000003E-2,2.3000000000000003E-2,2.3500000000000004E-2,2.4000000000000004E-2,2.4500000000000004E-2,2.5000000000000005E-2,2.5500000000000005E-2,2.6000000000000006E-2,2.6500000000000006E-2,2.7000000000000007E-2,2.7500000000000007E-2,2.8000000000000008E-2,2.8500000000000008E-2,2.9000000000000008E-2,2.9500000000000009E-2,3.0000000000000009E-2,3.050000000000001E-2,3.100000000000001E-2,3.1500000000000007E-2,3.2000000000000008E-2,3.2500000000000008E-2,3.3000000000000008E-2,3.3500000000000009E-2,3.4000000000000009E-2,3.450000000000001E-2,3.500000000000001E-2,3.5500000000000011E-2,3.6000000000000011E-2,3.6500000000000012E-2,3.7000000000000012E-2,3.7500000000000012E-2,3.8000000000000013E-2,3.8500000000000013E-2,3.9000000000000014E-2,3.9500000000000014E-2,4.0000000000000015E-2,4.0500000000000015E-2,4.1000000000000016E-2,4.1500000000000016E-2,4.2000000000000016E-2,4.2500000000000017E-2,4.3000000000000017E-2,4.3500000000000018E-2,4.4000000000000018E-2,4.4500000000000019E-2,4.5000000000000019E-2,4.550000000000002E-2,4.600000000000002E-2,4.650000000000002E-2,4.7000000000000021E-2,4.7500000000000021E-2,4.8000000000000022E-2,4.8500000000000022E-2,4.9000000000000023E-2,4.9500000000000023E-2,5.0000000000000024E-2,5.0500000000000024E-2,5.1000000000000024E-2,5.1500000000000025E-2,5.2000000000000025E-2,5.2500000000000026E-2,5.3000000000000026E-2,5.3500000000000027E-2,5.4000000000000027E-2,5.4500000000000028E-2,5.5000000000000028E-2,5.5500000000000028E-2,5.6000000000000029E-2,5.6500000000000029E-2,5.700000000000003E-2,5.750000000000003E-2,5.8000000000000031E-2,5.8500000000000031E-2,5.9000000000000032E-2,5.9500000000000032E-2,6.0000000000000032E-2,6.0500000000000033E-2,6.1000000000000033E-2,6.1500000000000034E-2,6.2000000000000034E-2,6.2500000000000028E-2,6.3000000000000028E-2,6.3500000000000029E-2,6.4000000000000029E-2,6.450000000000003E-2,6.500000000000003E-2,6.550000000000003E-2,6.6000000000000031E-2,6.6500000000000031E-2,6.7000000000000032E-2,6.7500000000000032E-2,6.8000000000000033E-2,6.8500000000000033E-2,6.9000000000000034E-2,6.9500000000000034E-2,7.0000000000000034E-2,7.0500000000000035E-2,7.1000000000000035E-2,7.1500000000000036E-2,7.2000000000000036E-2,7.2500000000000037E-2,7.3000000000000037E-2,7.3500000000000038E-2,7.4000000000000038E-2,7.4500000000000038E-2,7.5000000000000039E-2]
[]
[null,null,"Interest Rate Applied",null,{"$f":"'InputC - Structure'!G52","v":1}]
[null,null,null,"EAIF & Proparco  Periodic Interest Rate",null,null,{"$f":"CHOOSE($E$55,G38,G44,G50)","v":7.6854676333315483E-2},{"$f":"CHOOSE($E$55,H38,H44,H50)","v":7.6854676333315483E-2},7.5467984545365213E-2,7.6785153892514765E-2,7.5598795034156299E-2,7.6905006304164733E-2,7.5703454633146927E-2,7.7011278516161533E-2,7.6226964120613055E-2,7.7071282166646202E-2,7.5821141557466137E-2,7.717054996208654E-2,7.6004483691695074E-2,7.7376661228306318E-2,7.6227289124626785E-2,7.7490607009495255E-2,7.6648202507915084E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6648202507915084E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.6227058538091377E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,{"$f":"CHOOSE($E$55,BT38,BT44,BT50)","v":7.749049044756251E-2},7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,7.749049044756251E-2,0,0.04]
[null,null,null,"AFDB Periodic Interest Rate",null,null,{"$f":"CHOOSE($E$55,G39,G45,G51)","v":8.2004095656476317E-2},8.2004095656476317E-2,8.3499120777759922E-2,8.2004095656476317E-2,8.3429598336959204E-2,8.2134906145267417E-2,8.3549450748609158E-2,8.2239565744258045E-2,8.3655722960605985E-2,8.2799186342835285E-2,8.3715726611090654E-2,8.2357252668577241E-2,8.3814994406530979E-2,8.2540594802806178E-2,8.402110567275077E-2,8.2763400235737888E-2,8.4135051453939694E-2,8.3220424730137299E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.3220424730137299E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.4134934892006949E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,{"$f":"CHOOSE($E$55,BS39,BS45,BS51)","v":8.2763169649202481E-2},8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,8.2763169649202481E-2,0,0.04]
[null,null,null,"GFW Interest Rate",null,null,{"$f":"CHOOSE($E$55,G40,G46,G52)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"CHOOSE($E$55,BS40,BS46,BS52)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.08]
[null,null,null,"IFC Interest Rate",null,null,{"$f":"CHOOSE($E$55,G41,G47,G53)","v":4.0000000000000001E-3},4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,{"$f":"CHOOSE($E$55,BS41,BS47,BS53)","v":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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,4.0000000000000001E-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-3,0.08]

{"sheet":"Structuring Model","index":5,"n_rows":228,"n_cols":211,"rows_kept":228,"cut":false,"hidden":true,"merged":[]}
["Sculpting",null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123]
[null,null,null,null,"Label ","Model Units","Constant Units","Constants","Constants","Sum",null,"Pre-FC","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down"]
[null,null,null,null,null,"Base Case ",null,null,null,null,null,{"$f":"IF(L6,1,6)","v":1},{"$f":"IF(M6,1,6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BY6,1,6)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Period beginning date","Date",null,null,null,null,null,"2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01"]
[null,null,null,null,"Period ending date","Date",null,null,null,null,null,{"$f":"EOMONTH(L4,0)","v":"2022-11-30"},{"$f":"EOMONTH(M4,0)","v":"2022-12-31"},"2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31",{"$f":"EOMONTH(Z4,Z3-1)","v":"2024-06-30"},{"$f":"EOMONTH(AA4,AA3-1)","v":"2024-12-31"},"2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30",{"$f":"EOMONTH(CM4,CM3-1)","v":"2056-12-31"},"2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31"]
[null,null,null,null,"Construction period flag","flag",null,0,null,13,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operation period flag","flag",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating Age in Periods",null,null,null,null,null,null,{"$f":"K8+L7","v":0},{"$f":"L8+M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BX8+BY7","v":52},53,54,55,56,57,58,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59]
[]
[null,"Capitlal Expenditure, EBITDA, Project IRR"]
[null,null,null,"Construction Period",null,"Counter",null,null,null,null,null,0,{"$f":"L11+M6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,{"$f":"BX11+BY6","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,null,null,"Total Cap Exp",null,"EUR'000","EUR'000",{"$f":"'InputC - Structure'!G8","v":65000},null,null,null,{"$f":"$H$12","v":65000},{"$f":"$H$12","v":65000},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,{"$f":"$H$12","v":65000},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000]
[null,null,null,"S-curve",null,"%","%",null,null,{"$f":"SUM(L13:XFD13)","v":1},null,{"$f":"LOOKUP(L11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*L6","v":0},{"$f":"LOOKUP(M11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*M6","v":0.34130867611804483},{"$f":"LOOKUP(N11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*N6","v":9.8803688682659721E-2},{"$f":"LOOKUP(O11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*O6","v":0},{"$f":"LOOKUP(P11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*P6","v":6.5869135216662253E-2},{"$f":"LOOKUP(Q11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*Q6","v":0},{"$f":"LOOKUP(R11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*R6","v":0.13173827043332451},{"$f":"LOOKUP(S11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*S6","v":0.13173827043332451},{"$f":"LOOKUP(T11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*T6","v":0.13173827043332451},{"$f":"LOOKUP(U11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*U6","v":0},{"$f":"LOOKUP(V11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*V6","v":0},{"$f":"LOOKUP(W11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*W6","v":0},{"$f":"LOOKUP(X11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*X6","v":6.5869135216662253E-2},{"$f":"LOOKUP(Y11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*Y6","v":3.2934553465997475E-2},{"$f":"LOOKUP(Z11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*Z6","v":0},{"$f":"LOOKUP(AA11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AA6","v":0},{"$f":"LOOKUP(AB11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AB6","v":0},{"$f":"LOOKUP(AC11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AC6","v":0},{"$f":"LOOKUP(AD11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AD6","v":0},{"$f":"LOOKUP(AE11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AE6","v":0},{"$f":"LOOKUP(AF11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AF6","v":0},{"$f":"LOOKUP(AG11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AG6","v":0},{"$f":"LOOKUP(AH11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AH6","v":0},{"$f":"LOOKUP(AI11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AI6","v":0},{"$f":"LOOKUP(AJ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AJ6","v":0},{"$f":"LOOKUP(AK11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AK6","v":0},{"$f":"LOOKUP(AL11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AL6","v":0},{"$f":"LOOKUP(AM11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AM6","v":0},{"$f":"LOOKUP(AN11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AN6","v":0},{"$f":"LOOKUP(AO11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AO6","v":0},{"$f":"LOOKUP(AP11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AP6","v":0},{"$f":"LOOKUP(AQ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AQ6","v":0},{"$f":"LOOKUP(AR11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AR6","v":0},{"$f":"LOOKUP(AS11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AS6","v":0},{"$f":"LOOKUP(AT11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AT6","v":0},{"$f":"LOOKUP(AU11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AU6","v":0},{"$f":"LOOKUP(AV11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AV6","v":0},{"$f":"LOOKUP(AW11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AW6","v":0},{"$f":"LOOKUP(AX11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AX6","v":0},{"$f":"LOOKUP(AY11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AY6","v":0},{"$f":"LOOKUP(AZ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*AZ6","v":0},{"$f":"LOOKUP(BA11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BA6","v":0},{"$f":"LOOKUP(BB11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BB6","v":0},{"$f":"LOOKUP(BC11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BC6","v":0},{"$f":"LOOKUP(BD11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BD6","v":0},{"$f":"LOOKUP(BE11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BE6","v":0},{"$f":"LOOKUP(BF11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BF6","v":0},{"$f":"LOOKUP(BG11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BG6","v":0},{"$f":"LOOKUP(BH11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BH6","v":0},{"$f":"LOOKUP(BI11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BI6","v":0},{"$f":"LOOKUP(BJ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BJ6","v":0},{"$f":"LOOKUP(BK11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BK6","v":0},{"$f":"LOOKUP(BL11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BL6","v":0},{"$f":"LOOKUP(BM11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BM6","v":0},{"$f":"LOOKUP(BN11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BN6","v":0},{"$f":"LOOKUP(BO11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BO6","v":0},{"$f":"LOOKUP(BP11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BP6","v":0},{"$f":"LOOKUP(BQ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BQ6","v":0},{"$f":"LOOKUP(BR11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BR6","v":0},{"$f":"LOOKUP(BS11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BS6","v":0},{"$f":"LOOKUP(BT11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BT6","v":0},{"$f":"LOOKUP(BU11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BU6","v":0},{"$f":"LOOKUP(BV11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BV6","v":0},{"$f":"LOOKUP(BW11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BW6","v":0},{"$f":"LOOKUP(BX11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BX6","v":0},{"$f":"LOOKUP(BY11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BY6","v":0},{"$f":"LOOKUP(BZ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*BZ6","v":0},{"$f":"LOOKUP(CA11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CA6","v":0},{"$f":"LOOKUP(CB11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CB6","v":0},{"$f":"LOOKUP(CC11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CC6","v":0},{"$f":"LOOKUP(CD11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CD6","v":0},{"$f":"LOOKUP(CE11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CE6","v":0},{"$f":"LOOKUP(CF11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CF6","v":0},{"$f":"LOOKUP(CG11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CG6","v":0},{"$f":"LOOKUP(CH11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CH6","v":0},{"$f":"LOOKUP(CI11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CI6","v":0},{"$f":"LOOKUP(CJ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CJ6","v":0},{"$f":"LOOKUP(CK11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CK6","v":0},{"$f":"LOOKUP(CL11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CL6","v":0},{"$f":"LOOKUP(CM11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CM6","v":0},{"$f":"LOOKUP(CN11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CN6","v":0},{"$f":"LOOKUP(CO11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CO6","v":0},{"$f":"LOOKUP(CP11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CP6","v":0},{"$f":"LOOKUP(CQ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CQ6","v":0},{"$f":"LOOKUP(CR11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CR6","v":0},{"$f":"LOOKUP(CS11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CS6","v":0},{"$f":"LOOKUP(CT11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CT6","v":0},{"$f":"LOOKUP(CU11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CU6","v":0},{"$f":"LOOKUP(CV11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CV6","v":0},{"$f":"LOOKUP(CW11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CW6","v":0},{"$f":"LOOKUP(CX11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CX6","v":0},{"$f":"LOOKUP(CY11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CY6","v":0},{"$f":"LOOKUP(CZ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*CZ6","v":0},{"$f":"LOOKUP(DA11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DA6","v":0},{"$f":"LOOKUP(DB11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DB6","v":0},{"$f":"LOOKUP(DC11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DC6","v":0},{"$f":"LOOKUP(DD11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DD6","v":0},{"$f":"LOOKUP(DE11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DE6","v":0},{"$f":"LOOKUP(DF11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DF6","v":0},{"$f":"LOOKUP(DG11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DG6","v":0},{"$f":"LOOKUP(DH11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DH6","v":0},{"$f":"LOOKUP(DI11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DI6","v":0},{"$f":"LOOKUP(DJ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DJ6","v":0},{"$f":"LOOKUP(DK11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DK6","v":0},{"$f":"LOOKUP(DL11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DL6","v":0},{"$f":"LOOKUP(DM11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DM6","v":0},{"$f":"LOOKUP(DN11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DN6","v":0},{"$f":"LOOKUP(DO11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DO6","v":0},{"$f":"LOOKUP(DP11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DP6","v":0},{"$f":"LOOKUP(DQ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DQ6","v":0},{"$f":"LOOKUP(DR11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DR6","v":0},{"$f":"LOOKUP(DS11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DS6","v":0},{"$f":"LOOKUP(DT11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DT6","v":0},{"$f":"LOOKUP(DU11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DU6","v":0},{"$f":"LOOKUP(DV11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DV6","v":0},{"$f":"LOOKUP(DW11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DW6","v":0},{"$f":"LOOKUP(DX11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DX6","v":0},{"$f":"LOOKUP(DY11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DY6","v":0},{"$f":"LOOKUP(DZ11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*DZ6","v":0},{"$f":"LOOKUP(EA11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*EA6","v":0},{"$f":"LOOKUP(EB11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*EB6","v":0},{"$f":"LOOKUP(EC11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*EC6","v":0},{"$f":"LOOKUP(ED11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*ED6","v":0},{"$f":"LOOKUP(EE11,'InputS- Structure'!6:6,'InputS- Structure'!7:7)*EE6","v":0}]
[null,null,null,"Periodic Cap Exp",null,"EUR'000",null,null,null,{"$f":"SUM(L14:XFD14)","v":65000.000000000007},null,{"$f":"L12*L13","v":0},{"$f":"M12*M13","v":22185.063947672916},6422.2397643728818,0,4281.4937890830461,0,8562.9875781660921,8562.9875781660921,8562.9875781660921,0,0,0,4281.4937890830461,2140.7459752898358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY12*BY13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating Period",null,"Counter",null,null,null,null,null,{"$f":"K16+L7","v":0},{"$f":"L16+M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BX16+BY7","v":52},53,54,55,56,57,58,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59]
[null,null,null,"Base CFADS",null,"EUR'000",null,null,null,{"$f":"SUM(L17:XFD17)","v":151982.05196736383},null,{"$f":"LOOKUP(L$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*L7","v":0},{"$f":"LOOKUP(M$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*M7","v":0},{"$f":"LOOKUP(N$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*N7","v":0},{"$f":"LOOKUP(O$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*O7","v":0},{"$f":"LOOKUP(P$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*P7","v":0},{"$f":"LOOKUP(Q$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*Q7","v":0},{"$f":"LOOKUP(R$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*R7","v":0},{"$f":"LOOKUP(S$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*S7","v":0},{"$f":"LOOKUP(T$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*T7","v":0},{"$f":"LOOKUP(U$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*U7","v":0},{"$f":"LOOKUP(V$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*V7","v":0},{"$f":"LOOKUP(W$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*W7","v":0},{"$f":"LOOKUP(X$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*X7","v":0},{"$f":"LOOKUP(Y$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*Y7","v":0},{"$f":"LOOKUP(Z$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*Z7","v":2611.3115534851468},{"$f":"LOOKUP(AA$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AA7","v":2611.3115534851468},{"$f":"LOOKUP(AB$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AB7","v":2682.8848029773217},{"$f":"LOOKUP(AC$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AC7","v":2596.0326885417153},{"$f":"LOOKUP(AD$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AD7","v":2692.4470742233225},{"$f":"LOOKUP(AE$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AE7","v":2611.4232639612032},{"$f":"LOOKUP(AF$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AF7","v":2689.7304428270663},{"$f":"LOOKUP(AG$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AG7","v":2557.1122842502173},{"$f":"LOOKUP(AH$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AH7","v":2630.7101405565004},{"$f":"LOOKUP(AI$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AI7","v":2548.2536851960012},{"$f":"LOOKUP(AJ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AJ7","v":2626.5033181509293},{"$f":"LOOKUP(AK$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AK7","v":2548.0322941818649},{"$f":"LOOKUP(AL$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AL7","v":2626.7514002807425},{"$f":"LOOKUP(AM$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AM7","v":2548.3759090466688},{"$f":"LOOKUP(AN$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AN7","v":2627.2582546316407},{"$f":"LOOKUP(AO$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AO7","v":2549.1359722563852},{"$f":"LOOKUP(AP$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AP7","v":2623.5929434445684},{"$f":"LOOKUP(AQ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AQ7","v":2550.6906865427754},{"$f":"LOOKUP(AR$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AR7","v":2629.6785445823743},{"$f":"LOOKUP(AS$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AS7","v":2475.0753615354529},{"$f":"LOOKUP(AT$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AT7","v":2600.749666654729},{"$f":"LOOKUP(AU$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AU7","v":2522.5480667680858},{"$f":"LOOKUP(AV$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AV7","v":2602.8138794824545},{"$f":"LOOKUP(AW$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AW7","v":2524.5568462147562},{"$f":"LOOKUP(AX$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AX7","v":2600.2381033955021},{"$f":"LOOKUP(AY$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AY7","v":2527.4269087162056},{"$f":"LOOKUP(AZ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*AZ7","v":2607.8135840991463},{"$f":"LOOKUP(BA$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BA7","v":2530.167762200932},{"$f":"LOOKUP(BB$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BB7","v":2611.2385273174655},{"$f":"LOOKUP(BC$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BC7","v":2533.9655388563469},{"$f":"LOOKUP(BD$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BD7","v":2615.3462450958441},{"$f":"LOOKUP(BE$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BE7","v":2538.8201863564068},{"$f":"LOOKUP(BF$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BF7","v":2548.3759090466688},{"$f":"LOOKUP(BG$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BG7","v":2627.2582546316407},{"$f":"LOOKUP(BH$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BH7","v":2549.1359722563852},{"$f":"LOOKUP(BI$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BI7","v":2623.5929434445684},{"$f":"LOOKUP(BJ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BJ7","v":2550.6906865427754},{"$f":"LOOKUP(BK$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BK7","v":2629.6785445823743},{"$f":"LOOKUP(BL$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BL7","v":2475.0753615354529},{"$f":"LOOKUP(BM$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BM7","v":2600.749666654729},{"$f":"LOOKUP(BN$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BN7","v":2522.5480667680858},{"$f":"LOOKUP(BO$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BO7","v":2602.8138794824545},{"$f":"LOOKUP(BP$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BP7","v":2524.5568462147562},{"$f":"LOOKUP(BQ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BQ7","v":2600.2381033955021},{"$f":"LOOKUP(BR$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BR7","v":2527.4269087162056},{"$f":"LOOKUP(BS$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BS7","v":2607.8135840991463},{"$f":"LOOKUP(BT$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BT7","v":2530.167762200932},{"$f":"LOOKUP(BU$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BU7","v":2611.2385273174655},{"$f":"LOOKUP(BV$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BV7","v":2533.9655388563469},{"$f":"LOOKUP(BW$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BW7","v":2615.3462450958441},{"$f":"LOOKUP(BX$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BX7","v":2538.8201863564068},{"$f":"LOOKUP(BY$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BY7","v":2538.8201863564068},{"$f":"LOOKUP(BZ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*BZ7","v":2538.8201863564068},{"$f":"LOOKUP(CA$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CA7","v":2538.8201863564068},{"$f":"LOOKUP(CB$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CB7","v":2538.8201863564068},{"$f":"LOOKUP(CC$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CC7","v":2538.8201863564068},{"$f":"LOOKUP(CD$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CD7","v":2538.8201863564068},{"$f":"LOOKUP(CE$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CE7","v":2538.8201863564068},{"$f":"LOOKUP(CF$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CF7","v":2538.8201863564068},{"$f":"LOOKUP(CG$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CG7","v":0},{"$f":"LOOKUP(CH$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CH7","v":0},{"$f":"LOOKUP(CI$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CI7","v":0},{"$f":"LOOKUP(CJ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CJ7","v":0},{"$f":"LOOKUP(CK$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CK7","v":0},{"$f":"LOOKUP(CL$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CL7","v":0},{"$f":"LOOKUP(CM$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CM7","v":0},{"$f":"LOOKUP(CN$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CN7","v":0},{"$f":"LOOKUP(CO$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CO7","v":0},{"$f":"LOOKUP(CP$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CP7","v":0},{"$f":"LOOKUP(CQ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CQ7","v":0},{"$f":"LOOKUP(CR$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CR7","v":0},{"$f":"LOOKUP(CS$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CS7","v":0},{"$f":"LOOKUP(CT$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CT7","v":0},{"$f":"LOOKUP(CU$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CU7","v":0},{"$f":"LOOKUP(CV$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CV7","v":0},{"$f":"LOOKUP(CW$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CW7","v":0},{"$f":"LOOKUP(CX$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CX7","v":0},{"$f":"LOOKUP(CY$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CY7","v":0},{"$f":"LOOKUP(CZ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*CZ7","v":0},{"$f":"LOOKUP(DA$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DA7","v":0},{"$f":"LOOKUP(DB$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DB7","v":0},{"$f":"LOOKUP(DC$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DC7","v":0},{"$f":"LOOKUP(DD$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DD7","v":0},{"$f":"LOOKUP(DE$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DE7","v":0},{"$f":"LOOKUP(DF$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DF7","v":0},{"$f":"LOOKUP(DG$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DG7","v":0},{"$f":"LOOKUP(DH$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DH7","v":0},{"$f":"LOOKUP(DI$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DI7","v":0},{"$f":"LOOKUP(DJ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DJ7","v":0},{"$f":"LOOKUP(DK$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DK7","v":0},{"$f":"LOOKUP(DL$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DL7","v":0},{"$f":"LOOKUP(DM$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DM7","v":0},{"$f":"LOOKUP(DN$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DN7","v":0},{"$f":"LOOKUP(DO$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DO7","v":0},{"$f":"LOOKUP(DP$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DP7","v":0},{"$f":"LOOKUP(DQ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DQ7","v":0},{"$f":"LOOKUP(DR$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DR7","v":0},{"$f":"LOOKUP(DS$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DS7","v":0},{"$f":"LOOKUP(DT$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DT7","v":0},{"$f":"LOOKUP(DU$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DU7","v":0},{"$f":"LOOKUP(DV$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DV7","v":0},{"$f":"LOOKUP(DW$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DW7","v":0},{"$f":"LOOKUP(DX$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DX7","v":0},{"$f":"LOOKUP(DY$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DY7","v":0},{"$f":"LOOKUP(DZ$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*DZ7","v":0},{"$f":"LOOKUP(EA$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*EA7","v":0},{"$f":"LOOKUP(EB$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*EB7","v":0},{"$f":"LOOKUP(EC$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*EC7","v":0},{"$f":"LOOKUP(ED$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*ED7","v":0},{"$f":"LOOKUP(EE$16,'InputS- Structure'!$14:$14,'InputS- Structure'!$26:$26)*EE7","v":0}]
[null,null,null,"Seasonal Factor",null,"Constant",null,null,null,null,null,{"$f":"LOOKUP(L1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(M1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(N1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(O1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(P1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(Q1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(R1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(S1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(T1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(U1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(V1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(W1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(X1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(Y1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(Z1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AA1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AB1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AC1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AD1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AE1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AF1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AG1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AH1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AI1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AJ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AK1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AL1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AM1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AN1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AO1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AP1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AQ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AR1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AS1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AT1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AU1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AV1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AW1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AX1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AY1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(AZ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BA1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BB1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BC1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BD1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BE1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BF1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BG1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BH1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BI1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BJ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BK1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BL1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BM1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BN1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BO1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BP1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BQ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BR1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BS1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BT1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BU1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BV1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BW1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BX1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BY1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(BZ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CA1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CB1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CC1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CD1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CE1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CF1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CG1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CH1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CI1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CJ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CK1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CL1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CM1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CN1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CO1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CP1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CQ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CR1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CS1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CT1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CU1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CV1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CW1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CX1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CY1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(CZ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DA1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DB1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DC1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DD1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DE1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DF1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DG1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DH1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DI1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DJ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DK1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DL1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DM1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DN1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DO1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DP1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DQ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DR1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DS1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DT1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DU1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DV1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DW1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DX1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DY1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(DZ1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(EA1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(EB1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(EC1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(ED1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1},{"$f":"LOOKUP(EE1,'InputS- Structure'!14:14,'InputS- Structure'!34:34)","v":1}]
[null,null,null,"CFADS",null,"EUR'000",null,null,null,{"$f":"SUM(L19:XFD19)","v":151982.05196736383},null,{"$f":"L17*L18","v":0},{"$f":"M17*M18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,{"$f":"BY17*BY18","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Operating Cash Flow",null,"EUR'000",null,null,null,{"$f":"SUM(L21:XFD21)","v":86982.051966363884},null,{"$f":"L14-0.000001","v":-9.9999999999999995E-7},{"$f":"M19-M14","v":-22185.063947672916},{"$f":"N19-N14","v":-6422.2397643728818},0,-4281.4937890830461,0,-8562.9875781660921,-8562.9875781660921,-8562.9875781660921,0,0,0,-4281.4937890830461,-2140.7459752898358,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2538.8201863564068,{"$f":"BZ19-BZ14","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project IRR",null,"%",null,{"$f":"XIRR(L21:EE21,L5:EE5)","v":6.5524563193321228E-2}]
[]
[]
[null,"Summary Sources and Uses",null,null,null,null,null,null,null,null,null,null,"Copy Paste -->",{"$f":"turn_off","v":false},null,"FALSE is UDF"]
[null,null,"Uses of Funds",null,null,null,null,"Applied",null,null,null,"Fixed S","Computed S","Difference","UDF Summary"]
[null,null,null,"Capital Expenditures",null,"EUR'000",null,{"$f":"H12","v":65000},null,null,null,65000,{"$f":"H27","v":65000},null,null,null,"do while [diff_s].value <> 0"]
[null,null,null,{"$f":"\"Interest Durning Construction \"&D48","v":"Interest Durning Construction EIAF"},null,"EUR'000",null,{"$f":"IF($N$25,L28,M28)","v":846.24581484293606},null,null,null,992.87533114762118,{"$f":"J58","v":846.24581484293606},{"$f":"(L28-M28)*$N$25","v":0}]
[null,null,null,{"$f":"\"Interest Durning Construction \"&D49","v":"Interest Durning Construction AFDB"},null,"EUR'000",null,{"$f":"IF($N$25,L29,M29)","v":677.20950168640661},null,null,null,794.5499953438491,{"$f":"J59","v":677.20950168640661},{"$f":"(L29-M29)*$N$25","v":0},null,null,"[fixed_s].value =[computed_s].value"]
[null,null,null,"Interest Durning Construction IFC",null,"EUR'000",null,55.054933233522696,null,null,null,64.594334301894847,{"$f":"J60","v":55.054933233522696},0]
[null,null,null,"Interest Durning Construction GFW",null,"EUR'000",null,22.021973293409072,null,null,null,25.837733720757942,22.021973293409072,0,null,null,"loop"]
[null,null,null,{"$f":"\"Up-Front Fees \"&D48","v":"Up-Front Fees EIAF"},null,"EUR'000",null,196.81959880408547,null,null,null,216.50637614489389,{"$f":"J62","v":196.81959880408547},0]
[null,null,null,{"$f":"\"Up-Front Fees \"&D49","v":"Up-Front Fees AFDB"},null,"EUR'000",null,132.85322859357862,null,null,null,146.14180389780333,{"$f":"J63","v":132.85322859357862},0]
[null,null,null,"Up-Front Fees IFC",null,"EUR'000",null,54.125389671123493,null,null,null,59.539253439845815,54.125389671123493,0]
[null,null,null,"Up-Front Fees GFW",null,"EUR'000",null,118.09175928245122,null,null,null,129.90382568693633,118.09175928245122,0]
[null,null,null,{"$f":"\"Commitment Fees \"&D48","v":"Commitment Fees EIAF"},null,"EUR'000",null,83.659099163071389,null,null,null,86.381472495677201,83.659099163071389,0]
[null,null,null,{"$f":"\"Commitment Fees \"&D49","v":"Commitment Fees AFDB"},null,"EUR'000",null,71.707798661261734,null,null,null,74.041262139151883,71.707798661261734,0]
[null,null,null,"Commitment Fees IFC",null,"EUR'000",null,17.926949820658145,null,null,null,18.510315534787974,17.926949820658145,0]
[null,null,null,"Commitment Fees GFW",null,"EUR'000",null,47.805199521755014,null,null,null,49.360841426101267,47.805199521755014,0]
[null,null,null,"Standby Debt Fees",null,"EUR'000",null,{"$f":"L40","v":0},null,null,null,null,null,{"$f":"L40-M40","v":0}]
[null,null,null,"Standby Equity Fees",null,"EUR'000",null,0,null,null,null,null,null,0]
[null,null,null,"Cash DSRA",null,"EUR'000",null,0,null,null,null,null,null,0]
[null,null,null,null,"Total Uses of Funds","EUR'000",null,{"$f":"SUM(H27:H42)","v":67323.521246574252},null,null,null,null,null,{"$f":"SUM(N28:N42)","v":0},"Diff s"]
[]
[null,null,null,"Total Debt",null,"EUR'000",null,{"$f":"IF($N$25,H43*I45,SUM(H48:H51))","v":49204.899634445908},{"$f":"IF(N25,'InputC - Structure'!G25,'Structuring Model'!H45/'Structuring Model'!H43)","v":0.73087234184070093}]
[]
[null,null,"Sources of Funds",null,null,null,null,"Debt Applied",null,"UDF"]
[null,null,null,"EIAF",null,"EUR'000",{"$f":"'InputC - Structure'!G47","v":0.4},{"$f":"IF($N$25,$H$45*G48,J48)","v":19681.959880408547},null,{"$f":"IF(ISNUMBER(UDFOutput!I8),UDFOutput!I8,0)","v":19681.959880408547},null,null,null,"=tef"]
[null,null,null,"AFDB",null,"EUR'000",{"$f":"'InputC - Structure'!G48","v":0.3},{"$f":"IF($N$25,$H$45*G49,J49)","v":14761.469843730958},null,{"$f":"IF(ISNUMBER(UDFOutput!I9),UDFOutput!I9,0)","v":14761.469843730958},null,null,null,{"$f":"SUBSTITUTE(N48,\"=\",\"\",1)","v":"tef"}]
[null,null,null,"IFC",null,"EUR'000",{"$f":"'InputC - Structure'!G49","v":0.1},4920.4899701021359,null,{"$f":"IF(ISNUMBER(UDFOutput!I10),UDFOutput!I10,0)","v":4920.4899701021359}]
[null,null,null,"GFW",null,"EUR'000",{"$f":"'InputC - Structure'!G50","v":0.2},9840.9799402042681,null,{"$f":"IF(ISNUMBER(UDFOutput!I11),UDFOutput!I11,0)","v":9840.9799402042681}]
[null,null,null,"Equity",null,"EUR'000",null,{"$f":"IF($N$25,H43-H45,J52)","v":18118.621546677285},{"$f":"H52/H43","v":0.26912765718711196},{"$f":"IF(ISNUMBER(UDFOutput!I12),UDFOutput!I12,0)","v":18118.621546677285}]
[null,null,null,null,"Total Sources of Funds","EUR'000",null,{"$f":"SUM(H48:H52)","v":67323.521181123186}]
[]
[]
[null,"Periodic Funding Needs"]
[null,null,null,"Capital Expenditures",null,"EUR'000",null,null,null,{"$f":"SUM(L57:XFD57)","v":65000.000000000007},null,{"$f":"L14","v":0},{"$f":"M14","v":22185.063947672916},6422.2397643728818,0,4281.4937890830461,0,8562.9875781660921,8562.9875781660921,8562.9875781660921,0,0,0,4281.4937890830461,2140.7459752898358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D28","v":"Interest Durning Construction EIAF"},null,"EUR'000",null,null,null,{"$f":"SUM(L58:XFD58)","v":846.24581484293606},null,{"$f":"L114","v":0},{"$f":"M114","v":0},11.858723747572355,28.439241497808368,28.637232871974291,39.804488783571657,40.050539146970749,62.234484582408847,84.51223686322605,106.88419266026101,107.41389569617277,107.94583862989401,108.48003093303781,119.98490943003809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D29","v":"Interest Durning Construction AFDB"},null,"EUR'000",null,null,null,677.20950168640661,null,{"$f":"L131","v":0},{"$f":"M131","v":0},9.4899617331883199,22.758546305655557,22.9169892042618,31.853602748992952,32.050504926899954,49.803241035331737,67.631046214593439,85.534237901127568,85.958133562056958,86.383821704618498,86.811309908484972,96.018106441194874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Durning Construction IFC",null,"EUR'000",null,null,null,55.054933233522696,null,{"$f":"L148","v":0},{"$f":"M148","v":0},0.77150307003711605,1.8501959057421946,1.8630767988518893,2.5895944581785284,2.6056019657979732,4.0488417589907293,5.4981844238534077,6.953655766937902,6.98811710756046,7.0227241711185844,7.0574775738150599,7.8059602326388458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Durning Construction GFW",null,"EUR'000",null,null,null,22.021973293409072,null,{"$f":"L165","v":0},{"$f":"M165","v":0},0.30860122801484641,0.74007836229687773,0.74523071954075559,1.0358377832714114,1.0422407863191891,1.6195367035962918,2.1992737695413629,2.7814623067751603,2.7952468430241835,2.8090896684474336,2.8229910295260239,3.1223840930555378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees EIAF",null,"EUR'000",null,null,null,{"$f":"SUM(L62:XFD62)","v":196.81959880408547},null,{"$f":"L117","v":196.81959880408547},{"$f":"M117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees AFDB",null,"EUR'000",null,null,null,132.85322859357862,null,{"$f":"L134","v":132.85322859357862},{"$f":"M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees IFC",null,"EUR'000",null,null,null,54.125389671123493,null,{"$f":"L151","v":54.125389671123493},{"$f":"M151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fees GFW",null,"EUR'000",null,null,null,118.09175928245122,null,{"$f":"L168","v":118.09175928245122},{"$f":"M168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees EIAF",null,"EUR'000",null,null,null,83.659099163071389,null,{"$f":"L121","v":11.481143263571653},{"$f":"M121","v":11.481143263571653},10.401038965519692,8.8908689955325819,8.8728357451790085,7.8557110221217137,7.8333005114544907,5.812764800984632,3.7836850701768827,1.7460251898585908,1.6977793129870098,1.6493294240056346,1.6006746602305688,0.55279893787726975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees AFDB",null,"EUR'000",null,null,null,71.707798661261734,null,{"$f":"L138","v":9.840979895820638},{"$f":"M138","v":9.840979895820638},8.9151762117760995,7.6207448089300058,7.6052877371983714,6.7334665460064036,6.7142575368630713,4.9823697850317634,3.2431585871965494,1.4965929754951575,1.4552393667480887,1.413710890478338,1.3720068072425673,0.47382761665402601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees IFC",null,"EUR'000",null,null,null,17.926949820658145,null,{"$f":"L155","v":2.4602449850510681},{"$f":"M155","v":2.4602449850510681},2.2287940640399335,1.9051862133284097,1.9013219453955013,1.6833666475975095,1.678564395311676,1.245592457353849,0.81078965789504587,0.3741482549696975,0.36380985278293021,0.35342773371549263,0.34300171290655002,0.11845691525941447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fees GFW",null,"EUR'000",null,null,null,47.805199521755014,null,{"$f":"L172","v":6.5606532934695121},{"$f":"M172","v":6.5606532934695121},5.9434508374398201,5.0804965688757564,5.0701918543880007,4.4889777269266888,4.4761717208311333,3.3215798862769286,2.1621057543867863,0.9977286799191909,0.97015960742114471,0.94247395657464461,0.91467123441746412,0.31588510735843617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Standby Debt Fees",null,"EUR'000",null,null,null,0]
[null,null,null,"Standby Equity Fees",null,"EUR'000",null,null,null,0]
[null,null,null,"Cash DSRA",null,"EUR'000",null,null,null,0]
[null,null,null,null,"Funding Needs","EUR'000",null,null,null,67323.521246574266,null,{"$f":"SUM(L57:L72)","v":532.23299778915168},22215.406969110827,6472.1570142304699,77.285358658169756,4359.1059559598361,96.045045716666863,8659.4387591565392,8696.0559891760659,8732.8280585069624,206.76804373534426,207.64238134875359,208.52041617885266,4490.8959529427066,2369.1383040639125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY57:BY72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding Sources"]
[]
[null,null,null,"Equity Commitment",null,"EUR'000","EUR'000",{"$f":"H52","v":18118.621546677285},null,null,null,{"$f":"$H$77","v":18118.621546677285},{"$f":"$H$77","v":18118.621546677285},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,{"$f":"$H$77","v":18118.621546677285},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285]
[null,null,null,"Less: Equity Already Commited",null,"EUR'000",null,null,null,null,null,{"$f":"L81","v":0},{"$f":"M81","v":532.23299778915168},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,{"$f":"BY81","v":18118.621546677285},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285]
[null,null,null,"Remaining Equity",null,"EUR'000",null,null,null,null,null,{"$f":"L77-L78","v":18118.621546677285},{"$f":"M77-M78","v":17586.388548888131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY77-BY78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Equity ",null,"EUR'000",null,null,null,null,null,{"$f":"K83","v":0},{"$f":"L83","v":532.23299778915168},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,{"$f":"BX83","v":18118.621546677285},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285]
[null,null,null,"Add: Equity Draws (Min Fund, Remaining)",null,"EUR'000",null,null,null,null,null,{"$f":"MIN(L79,L73)","v":532.23299778915168},{"$f":"MIN(M79,M73)","v":17586.388548888131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY79,BY73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"EUR'000",null,null,null,null,null,{"$f":"L81+L82","v":532.23299778915168},{"$f":"M81+M82","v":18118.621546677285},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,{"$f":"BY81+BY82","v":18118.621546677285},18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285,18118.621546677285]
[]
[null,null,null,"Total Debt Draws (Equity First)",null,"EUR'000",null,null,null,null,null,{"$f":"L73-L82","v":0},{"$f":"M73-M82","v":4629.0184202226956},6472.1570142304699,77.285358658169756,4359.1059559598361,96.045045716666863,8659.4387591565392,8696.0559891760659,8732.8280585069624,206.76804373534426,207.64238134875359,208.52041617885266,4490.8959529427066,2369.1383040639125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY73-BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pro-Rata Equity",null,"EUR'000","%",{"$f":"I52","v":0.26912765718711196},null,null,null,{"$f":"$H$87*L73","v":143.23861977266773},{"$f":"$H$87*M73","v":5978.7804310550364},1741.8364541869801,20.799627510538905,1173.1559733578567,25.848378138155613,2330.4944658070713,2340.3491751349079,2350.2455560038543,55.646999191655503,55.882307625142928,56.118611081896169,1208.6243064865532,637.60064132496848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$87*BY73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pro-Rata Debt",null,"EUR'000","%",{"$f":"I45","v":0.73087234184070093},null,null,null,{"$f":"$H$88*L73","v":388.99437749905388},{"$f":"$H$88*M73","v":16236.626516458258},4730.3205537513422,56.485731072495021,3185.9499783641127,70.196667485137496,6328.9442849308734,6355.706805586964,6382.5824940131652,151.12104434267152,151.76007352174341,152.40180489423562,3282.271642090162,1731.5376604356984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$88*BY73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Final Equity Funding",null,"EUR'000","Eq Fst",{"$f":"'InputC - Structure'!$G$31","v":true},null,null,null,{"$f":"IF($H$90,L82,L87)","v":532.23299778915168},{"$f":"IF($H$90,M82,M87)","v":17586.388548888131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$90,BY82,BY87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Debt Funding",null,"EUR'000","Eq Fst",{"$f":"'InputC - Structure'!$G$31","v":true},null,null,null,{"$f":"IF($H$91,L85,L88)","v":0},{"$f":"IF($H$91,M85,M88)","v":4629.0184202226956},6472.1570142304699,77.285358658169756,4359.1059559598361,96.045045716666863,8659.4387591565392,8696.0559891760659,8732.8280585069624,206.76804373534426,207.64238134875359,208.52041617885266,4490.8959529427066,2369.1383040639125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$91,BY85,BY88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D48& \" Funded\"","v":"EIAF Funded"},null,"EUR'000","%",{"$f":"'InputC - Structure'!G47","v":0.4},null,{"$f":"SUM(L93:XFD93)","v":19681.959879958791},null,{"$f":"L$91*$H93","v":0},{"$f":"M$91*$H93","v":1851.6073680890784},2588.862805692188,30.914143463267905,1743.6423823839345,38.418018286666751,3463.7755036626158,3478.4223956704263,3493.1312234027851,82.707217494137709,83.056952539501438,83.408166471541065,1796.3583811770827,947.65532162556508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$91*$H93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D49& \" Funded\"","v":"AFDB Funded"},null,"EUR'000","%",{"$f":"'InputC - Structure'!G48","v":0.3},null,{"$f":"SUM(L94:XFD94)","v":14761.469909969093},null,{"$f":"L$91*$H94","v":0},1388.7055260668087,1941.647104269141,23.185607597450925,1307.7317867879508,28.813513715000056,2597.8316277469617,2608.8167967528198,2619.8484175520884,62.030413120603278,62.292714404626075,62.556124853655795,1347.2687858828119,710.74149121917378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IFC Funded",null,"EUR'000","%",{"$f":"'InputC - Structure'!G49","v":0.1},null,{"$f":"SUM(L95:XFD95)","v":4920.4899699896978},null,0,462.90184202226959,647.21570142304699,7.7285358658169763,435.91059559598364,9.6045045716666877,865.94387591565396,869.60559891760659,873.28280585069626,20.676804373534427,20.76423813487536,20.852041617885266,449.08959529427068,236.91383040639127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"GFW Funded",null,"EUR'000","%",{"$f":"'InputC - Structure'!G50","v":0.2},null,{"$f":"SUM(L96:XFD96)","v":9840.9799399793956},null,0,925.80368404453918,1294.431402846094,15.457071731633953,871.82119119196727,19.209009143333375,1731.8877518313079,1739.2111978352132,1746.5656117013925,41.353608747068854,41.528476269750719,41.704083235770533,898.17919058854136,473.82766081278254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Balance and Repayment"]
[null,null,null,"Financial Close Flag",null,"Flag","Date",{"$f":"'Structuring Model'!L4","v":"2022-11-01"},null,null,null,{"$f":"(L4=$H$99)*1","v":1},{"$f":"(M4=$H$99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY4=$H$99)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D48&\" Repayment\"","v":"EIAF Repayment"},null,"EUR'000",null,null,null,{"$f":"SUM(L101:XFD101)","v":19681.959880408547},null,{"$f":"IF(ISNUMBER(UDFOutput!J8),UDFOutput!J8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!K8),UDFOutput!K8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!L8),UDFOutput!L8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!M8),UDFOutput!M8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!N8),UDFOutput!N8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!O8),UDFOutput!O8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!P8),UDFOutput!P8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!Q8),UDFOutput!Q8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!R8),UDFOutput!R8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!S8),UDFOutput!S8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!T8),UDFOutput!T8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!U8),UDFOutput!U8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!V8),UDFOutput!V8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!W8),UDFOutput!W8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!X8),UDFOutput!X8,0)","v":279.61756376308062},{"$f":"IF(ISNUMBER(UDFOutput!Y8),UDFOutput!Y8,0)","v":303.81505682188765},{"$f":"IF(ISNUMBER(UDFOutput!Z8),UDFOutput!Z8,0)","v":331.09529828022835},{"$f":"IF(ISNUMBER(UDFOutput!AA8),UDFOutput!AA8,0)","v":320.48393676944806},{"$f":"IF(ISNUMBER(UDFOutput!AB8),UDFOutput!AB8,0)","v":358.79913195485858},{"$f":"IF(ISNUMBER(UDFOutput!AC8),UDFOutput!AC8,0)","v":351.31952938630423},{"$f":"IF(ISNUMBER(UDFOutput!AD8),UDFOutput!AD8,0)","v":384.0847812640352},{"$f":"IF(ISNUMBER(UDFOutput!AE8),UDFOutput!AE8,0)","v":353.06778356564882},{"$f":"IF(ISNUMBER(UDFOutput!AF8),UDFOutput!AF8,0)","v":388.54513216835335},{"$f":"IF(ISNUMBER(UDFOutput!AG8),UDFOutput!AG8,0)","v":381.18949313067765},{"$f":"IF(ISNUMBER(UDFOutput!AH8),UDFOutput!AH8,0)","v":415.7328903308171},{"$f":"IF(ISNUMBER(UDFOutput!AI8),UDFOutput!AI8,0)","v":409.86374128009743},{"$f":"IF(ISNUMBER(UDFOutput!AJ8),UDFOutput!AJ8,0)","v":446.09967636537158},{"$f":"IF(ISNUMBER(UDFOutput!AK8),UDFOutput!AK8,0)","v":440.86219756688092},{"$f":"IF(ISNUMBER(UDFOutput!AL8),UDFOutput!AL8,0)","v":479.78872930546356},{"$f":"IF(ISNUMBER(UDFOutput!AM8),UDFOutput!AM8,0)","v":473.29878140709639},{"$f":"IF(ISNUMBER(UDFOutput!AN8),UDFOutput!AN8,0)","v":515.26310579977121},{"$f":"IF(ISNUMBER(UDFOutput!AO8),UDFOutput!AO8,0)","v":514.54906441099013},{"$f":"IF(ISNUMBER(UDFOutput!AP8),UDFOutput!AP8,0)","v":557.57767180210863},{"$f":"IF(ISNUMBER(UDFOutput!AQ8),UDFOutput!AQ8,0)","v":525.41396789841031},{"$f":"IF(ISNUMBER(UDFOutput!AR8),UDFOutput!AR8,0)","v":588.06196821191691},{"$f":"IF(ISNUMBER(UDFOutput!AS8),UDFOutput!AS8,0)","v":586.68553491531134},{"$f":"IF(ISNUMBER(UDFOutput!AT8),UDFOutput!AT8,0)","v":634.39674966566531},{"$f":"IF(ISNUMBER(UDFOutput!AU8),UDFOutput!AU8,0)","v":631.99179212226591},{"$f":"IF(ISNUMBER(UDFOutput!AV8),UDFOutput!AV8,0)","v":682.44143877796478},{"$f":"IF(ISNUMBER(UDFOutput!AW8),UDFOutput!AW8,0)","v":685.25848283816481},{"$f":"IF(ISNUMBER(UDFOutput!AX8),UDFOutput!AX8,0)","v":738.43860410110813},{"$f":"IF(ISNUMBER(UDFOutput!AY8),UDFOutput!AY8,0)","v":740.60793737344875},{"$f":"IF(ISNUMBER(UDFOutput!AZ8),UDFOutput!AZ8,0)","v":797.10334671303713},{"$f":"IF(ISNUMBER(UDFOutput!BA8),UDFOutput!BA8,0)","v":800.72217117906564},{"$f":"IF(ISNUMBER(UDFOutput!BB8),UDFOutput!BB8,0)","v":860.64107586956663},{"$f":"IF(ISNUMBER(UDFOutput!BC8),UDFOutput!BC8,0)","v":863.62789466335562},{"$f":"IF(ISNUMBER(UDFOutput!BD8),UDFOutput!BD8,0)","v":900.88025468342789},{"$f":"IF(ISNUMBER(UDFOutput!BE8),UDFOutput!BE8,0)","v":967.07878292244789},{"$f":"IF(ISNUMBER(UDFOutput!BF8),UDFOutput!BF8,0)","v":973.55631310027252},{"$f":"IF(ISNUMBER(UDFOutput!BG8),UDFOutput!BG8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BH8),UDFOutput!BH8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BI8),UDFOutput!BI8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BJ8),UDFOutput!BJ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BK8),UDFOutput!BK8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BL8),UDFOutput!BL8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BM8),UDFOutput!BM8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BN8),UDFOutput!BN8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BO8),UDFOutput!BO8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BP8),UDFOutput!BP8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BQ8),UDFOutput!BQ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BR8),UDFOutput!BR8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BS8),UDFOutput!BS8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BT8),UDFOutput!BT8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BU8),UDFOutput!BU8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BV8),UDFOutput!BV8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BW8),UDFOutput!BW8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BX8),UDFOutput!BX8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BY8),UDFOutput!BY8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BZ8),UDFOutput!BZ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CA8),UDFOutput!CA8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CB8),UDFOutput!CB8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CC8),UDFOutput!CC8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CD8),UDFOutput!CD8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CE8),UDFOutput!CE8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CF8),UDFOutput!CF8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CG8),UDFOutput!CG8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CH8),UDFOutput!CH8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CI8),UDFOutput!CI8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CJ8),UDFOutput!CJ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CK8),UDFOutput!CK8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CL8),UDFOutput!CL8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CM8),UDFOutput!CM8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CN8),UDFOutput!CN8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CO8),UDFOutput!CO8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CP8),UDFOutput!CP8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CQ8),UDFOutput!CQ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CR8),UDFOutput!CR8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CS8),UDFOutput!CS8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CT8),UDFOutput!CT8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CU8),UDFOutput!CU8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CV8),UDFOutput!CV8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CW8),UDFOutput!CW8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CX8),UDFOutput!CX8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CY8),UDFOutput!CY8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CZ8),UDFOutput!CZ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DA8),UDFOutput!DA8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DB8),UDFOutput!DB8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DC8),UDFOutput!DC8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DD8),UDFOutput!DD8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DE8),UDFOutput!DE8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DF8),UDFOutput!DF8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DG8),UDFOutput!DG8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DH8),UDFOutput!DH8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DI8),UDFOutput!DI8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DJ8),UDFOutput!DJ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DK8),UDFOutput!DK8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DL8),UDFOutput!DL8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DM8),UDFOutput!DM8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DN8),UDFOutput!DN8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DO8),UDFOutput!DO8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DP8),UDFOutput!DP8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DQ8),UDFOutput!DQ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DR8),UDFOutput!DR8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DS8),UDFOutput!DS8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DT8),UDFOutput!DT8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DU8),UDFOutput!DU8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DV8),UDFOutput!DV8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DW8),UDFOutput!DW8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DX8),UDFOutput!DX8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DY8),UDFOutput!DY8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DZ8),UDFOutput!DZ8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EA8),UDFOutput!EA8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EB8),UDFOutput!EB8,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EC8),UDFOutput!EC8,0)","v":0}]
[null,null,null,{"$f":"D49&\" Repayment\"","v":"AFDB Repayment"},null,"EUR'000",null,null,null,{"$f":"SUM(L102:XFD102)","v":14761.469843730958},null,{"$f":"IF(ISNUMBER(UDFOutput!J9),UDFOutput!J9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!K9),UDFOutput!K9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!L9),UDFOutput!L9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!M9),UDFOutput!M9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!N9),UDFOutput!N9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!O9),UDFOutput!O9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!P9),UDFOutput!P9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!Q9),UDFOutput!Q9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!R9),UDFOutput!R9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!S9),UDFOutput!S9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!T9),UDFOutput!T9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!U9),UDFOutput!U9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!V9),UDFOutput!V9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!W9),UDFOutput!W9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!X9),UDFOutput!X9,0)","v":87.563166240877763},{"$f":"IF(ISNUMBER(UDFOutput!Y9),UDFOutput!Y9,0)","v":80.184505766202733},{"$f":"IF(ISNUMBER(UDFOutput!Z9),UDFOutput!Z9,0)","v":113.43044384863072},{"$f":"IF(ISNUMBER(UDFOutput!AA9),UDFOutput!AA9,0)","v":84.71752317633559},{"$f":"IF(ISNUMBER(UDFOutput!AB9),UDFOutput!AB9,0)","v":123.15036054414793},{"$f":"IF(ISNUMBER(UDFOutput!AC9),UDFOutput!AC9,0)","v":96.616710410404949},{"$f":"IF(ISNUMBER(UDFOutput!AD9),UDFOutput!AD9,0)","v":130.7130609340827},{"$f":"IF(ISNUMBER(UDFOutput!AE9),UDFOutput!AE9,0)","v":90.957664410638245},{"$f":"IF(ISNUMBER(UDFOutput!AF9),UDFOutput!AF9,0)","v":120.2647765110662},{"$f":"IF(ISNUMBER(UDFOutput!AG9),UDFOutput!AG9,0)","v":97.027308727896639},{"$f":"IF(ISNUMBER(UDFOutput!AH9),UDFOutput!AH9,0)","v":131.17984482209442},{"$f":"IF(ISNUMBER(UDFOutput!AI9),UDFOutput!AI9,0)","v":105.84553259515496},{"$f":"IF(ISNUMBER(UDFOutput!AJ9),UDFOutput!AJ9,0)","v":139.76850075203106},{"$f":"IF(ISNUMBER(UDFOutput!AK9),UDFOutput!AK9,0)","v":114.85293887425428},{"$f":"IF(ISNUMBER(UDFOutput!AL9),UDFOutput!AL9,0)","v":148.93572710804267},{"$f":"IF(ISNUMBER(UDFOutput!AM9),UDFOutput!AM9,0)","v":125.39036896005848},{"$f":"IF(ISNUMBER(UDFOutput!AN9),UDFOutput!AN9,0)","v":156.35135139524255},{"$f":"IF(ISNUMBER(UDFOutput!AO9),UDFOutput!AO9,0)","v":137.65577804488078},{"$f":"IF(ISNUMBER(UDFOutput!AP9),UDFOutput!AP9,0)","v":173.09791700794483},{"$f":"IF(ISNUMBER(UDFOutput!AQ9),UDFOutput!AQ9,0)","v":130.66670619749448},{"$f":"IF(ISNUMBER(UDFOutput!AR9),UDFOutput!AR9,0)","v":177.99298488473949},{"$f":"IF(ISNUMBER(UDFOutput!AS9),UDFOutput!AS9,0)","v":156.24634099241439},{"$f":"IF(ISNUMBER(UDFOutput!AT9),UDFOutput!AT9,0)","v":192.37199941746786},{"$f":"IF(ISNUMBER(UDFOutput!AU9),UDFOutput!AU9,0)","v":171.4447860256214},{"$f":"IF(ISNUMBER(UDFOutput!AV9),UDFOutput!AV9,0)","v":204.07469242171345},{"$f":"IF(ISNUMBER(UDFOutput!AW9),UDFOutput!AW9,0)","v":188.00340298938448},{"$f":"IF(ISNUMBER(UDFOutput!AX9),UDFOutput!AX9,0)","v":224.97861180355454},{"$f":"IF(ISNUMBER(UDFOutput!AY9),UDFOutput!AY9,0)","v":206.10369321084613},{"$f":"IF(ISNUMBER(UDFOutput!AZ9),UDFOutput!AZ9,0)","v":243.72616110773492},{"$f":"IF(ISNUMBER(UDFOutput!BA9),UDFOutput!BA9,0)","v":226.03449367703325},{"$f":"IF(ISNUMBER(UDFOutput!BB9),UDFOutput!BB9,0)","v":264.25543046627075},{"$f":"IF(ISNUMBER(UDFOutput!BC9),UDFOutput!BC9,0)","v":254.88741711376025},{"$f":"IF(ISNUMBER(UDFOutput!BD9),UDFOutput!BD9,0)","v":267.97031529983752},{"$f":"IF(ISNUMBER(UDFOutput!BE9),UDFOutput!BE9,0)","v":299.98782590894893},{"$f":"IF(ISNUMBER(UDFOutput!BF9),UDFOutput!BF9,0)","v":291.67497758633471},{"$f":"IF(ISNUMBER(UDFOutput!BG9),UDFOutput!BG9,0)","v":1533.7874818010475},{"$f":"IF(ISNUMBER(UDFOutput!BH9),UDFOutput!BH9,0)","v":1544.2856581822575},{"$f":"IF(ISNUMBER(UDFOutput!BI9),UDFOutput!BI9,0)","v":1946.2015812267423},{"$f":"IF(ISNUMBER(UDFOutput!BJ9),UDFOutput!BJ9,0)","v":1897.9025011736151},{"$f":"IF(ISNUMBER(UDFOutput!BK9),UDFOutput!BK9,0)","v":2081.1693021141505},{"$f":"IF(ISNUMBER(UDFOutput!BL9),UDFOutput!BL9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BM9),UDFOutput!BM9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BN9),UDFOutput!BN9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BO9),UDFOutput!BO9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BP9),UDFOutput!BP9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BQ9),UDFOutput!BQ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BR9),UDFOutput!BR9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BS9),UDFOutput!BS9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BT9),UDFOutput!BT9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BU9),UDFOutput!BU9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BV9),UDFOutput!BV9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BW9),UDFOutput!BW9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BX9),UDFOutput!BX9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BY9),UDFOutput!BY9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BZ9),UDFOutput!BZ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CA9),UDFOutput!CA9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CB9),UDFOutput!CB9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CC9),UDFOutput!CC9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CD9),UDFOutput!CD9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CE9),UDFOutput!CE9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CF9),UDFOutput!CF9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CG9),UDFOutput!CG9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CH9),UDFOutput!CH9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CI9),UDFOutput!CI9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CJ9),UDFOutput!CJ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CK9),UDFOutput!CK9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CL9),UDFOutput!CL9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CM9),UDFOutput!CM9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CN9),UDFOutput!CN9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CO9),UDFOutput!CO9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CP9),UDFOutput!CP9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CQ9),UDFOutput!CQ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CR9),UDFOutput!CR9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CS9),UDFOutput!CS9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CT9),UDFOutput!CT9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CU9),UDFOutput!CU9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CV9),UDFOutput!CV9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CW9),UDFOutput!CW9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CX9),UDFOutput!CX9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CY9),UDFOutput!CY9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CZ9),UDFOutput!CZ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DA9),UDFOutput!DA9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DB9),UDFOutput!DB9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DC9),UDFOutput!DC9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DD9),UDFOutput!DD9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DE9),UDFOutput!DE9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DF9),UDFOutput!DF9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DG9),UDFOutput!DG9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DH9),UDFOutput!DH9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DI9),UDFOutput!DI9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DJ9),UDFOutput!DJ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DK9),UDFOutput!DK9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DL9),UDFOutput!DL9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DM9),UDFOutput!DM9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DN9),UDFOutput!DN9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DO9),UDFOutput!DO9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DP9),UDFOutput!DP9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DQ9),UDFOutput!DQ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DR9),UDFOutput!DR9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DS9),UDFOutput!DS9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DT9),UDFOutput!DT9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DU9),UDFOutput!DU9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DV9),UDFOutput!DV9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DW9),UDFOutput!DW9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DX9),UDFOutput!DX9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DY9),UDFOutput!DY9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DZ9),UDFOutput!DZ9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EA9),UDFOutput!EA9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EB9),UDFOutput!EB9,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EC9),UDFOutput!EC9,0)","v":0}]
[null,null,null,{"$f":"D50&\" Repayment\"","v":"IFC Repayment"},null,"EUR'000",null,null,null,{"$f":"SUM(L103:XFD103)","v":4920.4899701021359},null,{"$f":"IF(ISNUMBER(UDFOutput!J10),UDFOutput!J10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!K10),UDFOutput!K10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!L10),UDFOutput!L10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!M10),UDFOutput!M10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!N10),UDFOutput!N10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!O10),UDFOutput!O10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!P10),UDFOutput!P10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!Q10),UDFOutput!Q10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!R10),UDFOutput!R10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!S10),UDFOutput!S10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!T10),UDFOutput!T10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!U10),UDFOutput!U10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!V10),UDFOutput!V10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!W10),UDFOutput!W10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!X10),UDFOutput!X10,0)","v":119.4748517986223},{"$f":"IF(ISNUMBER(UDFOutput!Y10),UDFOutput!Y10,0)","v":120.66960031660852},{"$f":"IF(ISNUMBER(UDFOutput!Z10),UDFOutput!Z10,0)","v":126.49962742794861},{"$f":"IF(ISNUMBER(UDFOutput!AA10),UDFOutput!AA10,0)","v":122.15434213292853},{"$f":"IF(ISNUMBER(UDFOutput!AB10),UDFOutput!AB10,0)","v":129.60384965760619},{"$f":"IF(ISNUMBER(UDFOutput!AC10),UDFOutput!AC10,0)","v":125.66609053921439},{"$f":"IF(ISNUMBER(UDFOutput!AD10),UDFOutput!AD10,0)","v":131.98106608887142},{"$f":"IF(ISNUMBER(UDFOutput!AE10),UDFOutput!AE10,0)","v":124.73430107508527},{"$f":"IF(ISNUMBER(UDFOutput!AF10),UDFOutput!AF10,0)","v":130.73575628515664},{"$f":"IF(ISNUMBER(UDFOutput!AG10),UDFOutput!AG10,0)","v":126.71677338082519},{"$f":"IF(ISNUMBER(UDFOutput!AH10),UDFOutput!AH10,0)","v":133.03853853490662},{"$f":"IF(ISNUMBER(UDFOutput!AI10),UDFOutput!AI10,0)","v":129.30002557093445},{"$f":"IF(ISNUMBER(UDFOutput!AJ10),UDFOutput!AJ10,0)","v":135.67794923890804},{"$f":"IF(ISNUMBER(UDFOutput!AK10),UDFOutput!AK10,0)","v":131.97200139514999},{"$f":"IF(ISNUMBER(UDFOutput!AL10),UDFOutput!AL10,0)","v":138.38718940610232},{"$f":"IF(ISNUMBER(UDFOutput!AM10),UDFOutput!AM10,0)","v":134.72469019210627},{"$f":"IF(ISNUMBER(UDFOutput!AN10),UDFOutput!AN10,0)","v":140.88154450401896},{"$f":"IF(ISNUMBER(UDFOutput!AO10),UDFOutput!AO10,0)","v":137.58118054779413},{"$f":"IF(ISNUMBER(UDFOutput!AP10),UDFOutput!AP10,0)","v":144.05927601139263},{"$f":"IF(ISNUMBER(UDFOutput!AQ10),UDFOutput!AQ10,0)","v":135.51315291502306},{"$f":"IF(ISNUMBER(UDFOutput!AR10),UDFOutput!AR10,0)","v":144.98631636921013},{"$f":"IF(ISNUMBER(UDFOutput!AS10),UDFOutput!AS10,0)","v":141.38468484696619},{"$f":"IF(ISNUMBER(UDFOutput!AT10),UDFOutput!AT10,0)","v":147.98336585454138},{"$f":"IF(ISNUMBER(UDFOutput!AU10),UDFOutput!AU10,0)","v":144.40812406371077},{"$f":"IF(ISNUMBER(UDFOutput!AV10),UDFOutput!AV10,0)","v":150.74089644401332},{"$f":"IF(ISNUMBER(UDFOutput!AW10),UDFOutput!AW10,0)","v":147.54500824404417},{"$f":"IF(ISNUMBER(UDFOutput!AX10),UDFOutput!AX10,0)","v":154.21309970601661},{"$f":"IF(ISNUMBER(UDFOutput!AY10),UDFOutput!AY10,0)","v":150.73963693936201},{"$f":"IF(ISNUMBER(UDFOutput!AZ10),UDFOutput!AZ10,0)","v":157.48386400997614},{"$f":"IF(ISNUMBER(UDFOutput!BA10),UDFOutput!BA10,0)","v":154.06719235944811},{"$f":"IF(ISNUMBER(UDFOutput!BB10),UDFOutput!BB10,0)","v":160.86471587818184},{"$f":"IF(ISNUMBER(UDFOutput!BC10),UDFOutput!BC10,0)","v":157.53010126715017},{"$f":"IF(ISNUMBER(UDFOutput!BD10),UDFOutput!BD10,0)","v":159.72266180469208},{"$f":"IF(ISNUMBER(UDFOutput!BE10),UDFOutput!BE10,0)","v":166.41535641973985},{"$f":"IF(ISNUMBER(UDFOutput!BF10),UDFOutput!BF10,0)","v":163.03313887588016},{"$f":"IF(ISNUMBER(UDFOutput!BG10),UDFOutput!BG10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BH10),UDFOutput!BH10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BI10),UDFOutput!BI10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BJ10),UDFOutput!BJ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BK10),UDFOutput!BK10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BL10),UDFOutput!BL10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BM10),UDFOutput!BM10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BN10),UDFOutput!BN10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BO10),UDFOutput!BO10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BP10),UDFOutput!BP10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BQ10),UDFOutput!BQ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BR10),UDFOutput!BR10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BS10),UDFOutput!BS10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BT10),UDFOutput!BT10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BU10),UDFOutput!BU10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BV10),UDFOutput!BV10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BW10),UDFOutput!BW10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BX10),UDFOutput!BX10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BY10),UDFOutput!BY10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BZ10),UDFOutput!BZ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CA10),UDFOutput!CA10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CB10),UDFOutput!CB10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CC10),UDFOutput!CC10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CD10),UDFOutput!CD10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CE10),UDFOutput!CE10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CF10),UDFOutput!CF10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CG10),UDFOutput!CG10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CH10),UDFOutput!CH10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CI10),UDFOutput!CI10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CJ10),UDFOutput!CJ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CK10),UDFOutput!CK10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CL10),UDFOutput!CL10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CM10),UDFOutput!CM10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CN10),UDFOutput!CN10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CO10),UDFOutput!CO10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CP10),UDFOutput!CP10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CQ10),UDFOutput!CQ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CR10),UDFOutput!CR10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CS10),UDFOutput!CS10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CT10),UDFOutput!CT10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CU10),UDFOutput!CU10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CV10),UDFOutput!CV10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CW10),UDFOutput!CW10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CX10),UDFOutput!CX10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CY10),UDFOutput!CY10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CZ10),UDFOutput!CZ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DA10),UDFOutput!DA10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DB10),UDFOutput!DB10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DC10),UDFOutput!DC10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DD10),UDFOutput!DD10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DE10),UDFOutput!DE10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DF10),UDFOutput!DF10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DG10),UDFOutput!DG10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DH10),UDFOutput!DH10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DI10),UDFOutput!DI10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DJ10),UDFOutput!DJ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DK10),UDFOutput!DK10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DL10),UDFOutput!DL10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DM10),UDFOutput!DM10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DN10),UDFOutput!DN10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DO10),UDFOutput!DO10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DP10),UDFOutput!DP10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DQ10),UDFOutput!DQ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DR10),UDFOutput!DR10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DS10),UDFOutput!DS10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DT10),UDFOutput!DT10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DU10),UDFOutput!DU10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DV10),UDFOutput!DV10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DW10),UDFOutput!DW10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DX10),UDFOutput!DX10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DY10),UDFOutput!DY10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DZ10),UDFOutput!DZ10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EA10),UDFOutput!EA10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EB10),UDFOutput!EB10,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EC10),UDFOutput!EC10,0)","v":0}]
[null,null,null,{"$f":"D51&\" Repayment\"","v":"GFW Repayment"},null,"EUR'000",null,null,null,{"$f":"SUM(L104:XFD104)","v":9840.9799402042681},null,{"$f":"IF(ISNUMBER(UDFOutput!J11),UDFOutput!J11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!K11),UDFOutput!K11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!L11),UDFOutput!L11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!M11),UDFOutput!M11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!N11),UDFOutput!N11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!O11),UDFOutput!O11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!P11),UDFOutput!P11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!Q11),UDFOutput!Q11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!R11),UDFOutput!R11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!S11),UDFOutput!S11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!T11),UDFOutput!T11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!U11),UDFOutput!U11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!V11),UDFOutput!V11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!W11),UDFOutput!W11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!X11),UDFOutput!X11,0)","v":258.97469646908155},{"$f":"IF(ISNUMBER(UDFOutput!Y11),UDFOutput!Y11,0)","v":259.49264586201974},{"$f":"IF(ISNUMBER(UDFOutput!Z11),UDFOutput!Z11,0)","v":267.64931129226994},{"$f":"IF(ISNUMBER(UDFOutput!AA11),UDFOutput!AA11,0)","v":258.91650103171156},{"$f":"IF(ISNUMBER(UDFOutput!AB11),UDFOutput!AB11,0)","v":269.72284606604086},{"$f":"IF(ISNUMBER(UDFOutput!AC11),UDFOutput!AC11,0)","v":261.61612924945024},{"$f":"IF(ISNUMBER(UDFOutput!AD11),UDFOutput!AD11,0)","v":270.49562853468524},{"$f":"IF(ISNUMBER(UDFOutput!AE11),UDFOutput!AE11,0)","v":256.88475323606542},{"$f":"IF(ISNUMBER(UDFOutput!AF11),UDFOutput!AF11,0)","v":265.25225146572558},{"$f":"IF(ISNUMBER(UDFOutput!AG11),UDFOutput!AG11,0)","v":256.98371392615479},{"$f":"IF(ISNUMBER(UDFOutput!AH11),UDFOutput!AH11,0)","v":265.84780757724292},{"$f":"IF(ISNUMBER(UDFOutput!AI11),UDFOutput!AI11,0)","v":258.00575202878906},{"$f":"IF(ISNUMBER(UDFOutput!AJ11),UDFOutput!AJ11,0)","v":266.9219878825831},{"$f":"IF(ISNUMBER(UDFOutput!AK11),UDFOutput!AK11,0)","v":259.09227512461132},{"$f":"IF(ISNUMBER(UDFOutput!AL11),UDFOutput!AL11,0)","v":268.02810353523273},{"$f":"IF(ISNUMBER(UDFOutput!AM11),UDFOutput!AM11,0)","v":260.22762327501522},{"$f":"IF(ISNUMBER(UDFOutput!AN11),UDFOutput!AN11,0)","v":268.69348457834866},{"$f":"IF(ISNUMBER(UDFOutput!AO11),UDFOutput!AO11,0)","v":261.45137119586315},{"$f":"IF(ISNUMBER(UDFOutput!AP11),UDFOutput!AP11,0)","v":270.40317717814088},{"$f":"IF(ISNUMBER(UDFOutput!AQ11),UDFOutput!AQ11,0)","v":254.44606470264878},{"$f":"IF(ISNUMBER(UDFOutput!AR11),UDFOutput!AR11,0)","v":268.36583521109856},{"$f":"IF(ISNUMBER(UDFOutput!AS11),UDFOutput!AS11,0)","v":260.5575663332296},{"$f":"IF(ISNUMBER(UDFOutput!AT11),UDFOutput!AT11,0)","v":269.64395701117104},{"$f":"IF(ISNUMBER(UDFOutput!AU11),UDFOutput!AU11,0)","v":261.83232900437827},{"$f":"IF(ISNUMBER(UDFOutput!AV11),UDFOutput!AV11,0)","v":270.43204496548265},{"$f":"IF(ISNUMBER(UDFOutput!AW11),UDFOutput!AW11,0)","v":263.20312607909062},{"$f":"IF(ISNUMBER(UDFOutput!AX11),UDFOutput!AX11,0)","v":272.3077052985326},{"$f":"IF(ISNUMBER(UDFOutput!AY11),UDFOutput!AY11,0)","v":264.56662799629055},{"$f":"IF(ISNUMBER(UDFOutput!AZ11),UDFOutput!AZ11,0)","v":273.74693437826176},{"$f":"IF(ISNUMBER(UDFOutput!BA11),UDFOutput!BA11,0)","v":266.04852110431449},{"$f":"IF(ISNUMBER(UDFOutput!BB11),UDFOutput!BB11,0)","v":275.26486551708007},{"$f":"IF(ISNUMBER(UDFOutput!BC11),UDFOutput!BC11,0)","v":267.64919400587797},{"$f":"IF(ISNUMBER(UDFOutput!BD11),UDFOutput!BD11,0)","v":269.20419673760063},{"$f":"IF(ISNUMBER(UDFOutput!BE11),UDFOutput!BE11,0)","v":278.16024899144804},{"$f":"IF(ISNUMBER(UDFOutput!BF11),UDFOutput!BF11,0)","v":270.38003302214292},{"$f":"IF(ISNUMBER(UDFOutput!BG11),UDFOutput!BG11,0)","v":278.86619914497066},{"$f":"IF(ISNUMBER(UDFOutput!BH11),UDFOutput!BH11,0)","v":271.64443119161837},{"$f":"IF(ISNUMBER(UDFOutput!BI11),UDFOutput!BI11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BJ11),UDFOutput!BJ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BK11),UDFOutput!BK11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BL11),UDFOutput!BL11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BM11),UDFOutput!BM11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BN11),UDFOutput!BN11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BO11),UDFOutput!BO11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BP11),UDFOutput!BP11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BQ11),UDFOutput!BQ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BR11),UDFOutput!BR11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BS11),UDFOutput!BS11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BT11),UDFOutput!BT11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BU11),UDFOutput!BU11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BV11),UDFOutput!BV11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BW11),UDFOutput!BW11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BX11),UDFOutput!BX11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BY11),UDFOutput!BY11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!BZ11),UDFOutput!BZ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CA11),UDFOutput!CA11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CB11),UDFOutput!CB11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CC11),UDFOutput!CC11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CD11),UDFOutput!CD11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CE11),UDFOutput!CE11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CF11),UDFOutput!CF11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CG11),UDFOutput!CG11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CH11),UDFOutput!CH11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CI11),UDFOutput!CI11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CJ11),UDFOutput!CJ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CK11),UDFOutput!CK11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CL11),UDFOutput!CL11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CM11),UDFOutput!CM11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CN11),UDFOutput!CN11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CO11),UDFOutput!CO11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CP11),UDFOutput!CP11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CQ11),UDFOutput!CQ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CR11),UDFOutput!CR11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CS11),UDFOutput!CS11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CT11),UDFOutput!CT11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CU11),UDFOutput!CU11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CV11),UDFOutput!CV11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CW11),UDFOutput!CW11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CX11),UDFOutput!CX11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CY11),UDFOutput!CY11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!CZ11),UDFOutput!CZ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DA11),UDFOutput!DA11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DB11),UDFOutput!DB11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DC11),UDFOutput!DC11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DD11),UDFOutput!DD11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DE11),UDFOutput!DE11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DF11),UDFOutput!DF11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DG11),UDFOutput!DG11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DH11),UDFOutput!DH11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DI11),UDFOutput!DI11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DJ11),UDFOutput!DJ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DK11),UDFOutput!DK11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DL11),UDFOutput!DL11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DM11),UDFOutput!DM11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DN11),UDFOutput!DN11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DO11),UDFOutput!DO11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DP11),UDFOutput!DP11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DQ11),UDFOutput!DQ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DR11),UDFOutput!DR11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DS11),UDFOutput!DS11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DT11),UDFOutput!DT11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DU11),UDFOutput!DU11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DV11),UDFOutput!DV11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DW11),UDFOutput!DW11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DX11),UDFOutput!DX11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DY11),UDFOutput!DY11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!DZ11),UDFOutput!DZ11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EA11),UDFOutput!EA11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EB11),UDFOutput!EB11,0)","v":0},{"$f":"IF(ISNUMBER(UDFOutput!EC11),UDFOutput!EC11,0)","v":0}]
[]
[null,null,{"$f":"D48","v":"EIAF"}]
[null,null,null,null,"Opening","EUR'000",null,null,null,null,null,{"$f":"K110","v":0},{"$f":"L110","v":0},1851.6073680890784,4440.4701737812666,4471.384317244534,6215.0266996284681,6253.4447179151348,9717.2202215777506,13195.642617248177,16688.773840650963,16771.481058145102,16854.538010684602,16937.946177156144,18734.304558333228,19681.959879958791,19402.342316195711,19098.527259373823,18767.431961093593,18446.948024324145,18088.148892369285,17736.829362982982,17352.744581718947,16999.676798153298,16611.131665984944,16229.942172854266,15814.209282523449,15404.34554124335,14958.245864877979,14517.383667311098,14037.594938005635,13564.296156598539,13049.033050798767,12534.483986387777,11976.906314585669,11451.492346687259,10863.430378475341,10276.744843560029,9642.348093894363,9010.3563017720971,8327.9148629941319,7642.6563801559669,6904.2177760548584,6163.6098386814101,5366.5064919683728,4565.7843207893075,3705.1432449197409,2841.5153502563853,1940.6350955729574,973.55631265050954,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,{"$f":"BX110","v":-4.4976297886023531E-7},-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7]
[null,null,null,null,"Add: Draws","EUR'000",null,null,null,null,null,{"$f":"L93","v":0},{"$f":"M93","v":1851.6073680890784},2588.862805692188,30.914143463267905,1743.6423823839345,38.418018286666751,3463.7755036626158,3478.4223956704263,3493.1312234027851,82.707217494137709,83.056952539501438,83.408166471541065,1796.3583811770827,947.65532162556508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Repayment","EUR'000",null,null,null,null,null,{"$f":"L101","v":0},{"$f":"M101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,279.61756376308062,303.81505682188765,331.09529828022835,320.48393676944806,358.79913195485858,351.31952938630423,384.0847812640352,353.06778356564882,388.54513216835335,381.18949313067765,415.7328903308171,409.86374128009743,446.09967636537158,440.86219756688092,479.78872930546356,473.29878140709639,515.26310579977121,514.54906441099013,557.57767180210863,525.41396789841031,588.06196821191691,586.68553491531134,634.39674966566531,631.99179212226591,682.44143877796478,685.25848283816481,738.43860410110813,740.60793737344875,797.10334671303713,800.72217117906564,860.64107586956663,863.62789466335562,900.88025468342789,967.07878292244789,973.55631310027252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing","EUR'000",null,null,null,null,null,{"$f":"L107+L108-L109","v":0},{"$f":"M107+M108-M109","v":1851.6073680890784},4440.4701737812666,4471.384317244534,6215.0266996284681,6253.4447179151348,9717.2202215777506,13195.642617248177,16688.773840650963,16771.481058145102,16854.538010684602,16937.946177156144,18734.304558333228,19681.959879958791,19402.342316195711,19098.527259373823,18767.431961093593,18446.948024324145,18088.148892369285,17736.829362982982,17352.744581718947,16999.676798153298,16611.131665984944,16229.942172854266,15814.209282523449,15404.34554124335,14958.245864877979,14517.383667311098,14037.594938005635,13564.296156598539,13049.033050798767,12534.483986387777,11976.906314585669,11451.492346687259,10863.430378475341,10276.744843560029,9642.348093894363,9010.3563017720971,8327.9148629941319,7642.6563801559669,6904.2177760548584,6163.6098386814101,5366.5064919683728,4565.7843207893075,3705.1432449197409,2841.5153502563853,1940.6350955729574,973.55631265050954,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,{"$f":"BY107+BY108-BY109","v":-4.4976297886023531E-7},-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7,-4.4976297886023531E-7]
[]
[null,null,null,null,"Interest Rate","% p.p.",null,null,null,null,null,{"$f":"LOOKUP(L$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*L3","v":6.4045563611096236E-3},{"$f":"LOOKUP(M$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*M3","v":6.4045563611096236E-3},{"$f":"LOOKUP(N$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*N3","v":6.4045563611096236E-3},{"$f":"LOOKUP(O$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*O3","v":6.4045563611096236E-3},{"$f":"LOOKUP(P$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*P3","v":6.4045563611096236E-3},{"$f":"LOOKUP(Q$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*Q3","v":6.4045563611096236E-3},{"$f":"LOOKUP(R$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*R3","v":6.4045563611096236E-3},{"$f":"LOOKUP(S$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*S3","v":6.4045563611096236E-3},{"$f":"LOOKUP(T$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*T3","v":6.4045563611096236E-3},{"$f":"LOOKUP(U$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*U3","v":6.4045563611096236E-3},{"$f":"LOOKUP(V$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*V3","v":6.4045563611096236E-3},{"$f":"LOOKUP(W$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*W3","v":6.4045563611096236E-3},{"$f":"LOOKUP(X$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*X3","v":6.4045563611096236E-3},{"$f":"LOOKUP(Y$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*Y3","v":6.4045563611096236E-3},{"$f":"LOOKUP(Z$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*Z3","v":3.8427338166657742E-2},{"$f":"LOOKUP(AA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AA3","v":3.7733992272682607E-2},{"$f":"LOOKUP(AB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AB3","v":3.8392576946257383E-2},{"$f":"LOOKUP(AC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AC3","v":3.779939751707815E-2},{"$f":"LOOKUP(AD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AD3","v":3.8452503152082367E-2},{"$f":"LOOKUP(AE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AE3","v":3.7851727316573464E-2},{"$f":"LOOKUP(AF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AF3","v":3.8505639258080766E-2},{"$f":"LOOKUP(AG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AG3","v":3.8113482060306528E-2},{"$f":"LOOKUP(AH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AH3","v":3.8535641083323101E-2},{"$f":"LOOKUP(AI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AI3","v":3.7910570778733069E-2},{"$f":"LOOKUP(AJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AJ3","v":3.858527498104327E-2},{"$f":"LOOKUP(AK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AK3","v":3.8002241845847537E-2},{"$f":"LOOKUP(AL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AL3","v":3.8688330614153159E-2},{"$f":"LOOKUP(AM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AM3","v":3.8113644562313392E-2},{"$f":"LOOKUP(AN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AN3","v":3.8745303504747627E-2},{"$f":"LOOKUP(AO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AO3","v":3.8324101253957542E-2},{"$f":"LOOKUP(AP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AP3","v":3.8745245223781255E-2},{"$f":"LOOKUP(AQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AQ3","v":3.8113529269045689E-2},{"$f":"LOOKUP(AR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AR3","v":3.8745245223781255E-2},{"$f":"LOOKUP(AS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AS3","v":3.8113529269045689E-2},{"$f":"LOOKUP(AT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AT3","v":3.8745245223781255E-2},{"$f":"LOOKUP(AU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AU3","v":3.8113529269045689E-2},{"$f":"LOOKUP(AV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AV3","v":3.8745245223781255E-2},{"$f":"LOOKUP(AW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AW3","v":3.8324101253957542E-2},{"$f":"LOOKUP(AX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AX3","v":3.8745245223781255E-2},{"$f":"LOOKUP(AY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AY3","v":3.8113529269045689E-2},{"$f":"LOOKUP(AZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*AZ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BA3","v":3.8113529269045689E-2},{"$f":"LOOKUP(BB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BB3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BC3","v":3.8113529269045689E-2},{"$f":"LOOKUP(BD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BD3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BE3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BF3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BG3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BH3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BI3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BJ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BK3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BL3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BM3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BN3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BO3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BP3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BQ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BR3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BS3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BT3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BU3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BV3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BW3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BX3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BY3","v":3.8745245223781255E-2},{"$f":"LOOKUP(BZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*BZ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CA3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CB3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CC3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CD3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CE3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CF3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CG3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CH3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CI3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CJ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CK3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CL3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CM3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CN3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CO3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CP3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CQ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CR3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CS3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CT3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CU3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CV3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CW3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CX3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CY3","v":3.8745245223781255E-2},{"$f":"LOOKUP(CZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*CZ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DA3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DB3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DC3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DD3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DE3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DF3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DG3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DH3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DI3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DJ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DK3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DL3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DM3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DN3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DO3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DP3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DQ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DR3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DS3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DT3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DU3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DV3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DW3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DX3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DY3","v":3.8745245223781255E-2},{"$f":"LOOKUP(DZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*DZ3","v":3.8745245223781255E-2},{"$f":"LOOKUP(EA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*EA3","v":3.8745245223781255E-2},{"$f":"LOOKUP(EB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*EB3","v":3.8745245223781255E-2},{"$f":"LOOKUP(EC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*EC3","v":3.8745245223781255E-2},{"$f":"LOOKUP(ED$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*ED3","v":3.8745245223781255E-2},{"$f":"LOOKUP(EE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!56:56)/12*EE3","v":3.8745245223781255E-2}]
[null,null,null,null,"Interest Cost","EUR'000",null,null,null,null,null,{"$f":"L112*L107","v":0},{"$f":"M112*M107","v":0},11.858723747572355,28.439241497808368,28.637232871974291,39.804488783571657,40.050539146970749,62.234484582408847,84.51223686322605,106.88419266026101,107.41389569617277,107.94583862989401,108.48003093303781,119.98490943003809,756.32532808976691,732.12783503127173,733.24167736570359,709.39762107209424,709.33132705162382,684.66767953554245,682.96795303315719,661.37351931242642,655.09344362613069,629.73748273817637,626.2367816660128,600.9754057553032,595.96841319427881,570.11326616965334,562.4804362848347,537.97820976616981,525.55198087540396,497.34470311436337,485.65165580615366,456.48216937357904,443.69087915065211,414.04367169225998,398.17499906596288,369.53432467631205,349.10846446580268,317.40622688084744,296.1165956102393,263.1441062875324,238.81057466342205,204.53650225416027,176.90243314787725,143.55668361365198,110.09520905282233,75.190382667850415,37.720678072804247,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,{"$f":"BY112*BY107","v":-1.7426176908518162E-8},-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8]
[null,null,null,null,"Interest During Construction","EUR'000",null,null,null,null,null,{"$f":"L113*L6","v":0},{"$f":"M113*M6","v":0},11.858723747572355,28.439241497808368,28.637232871974291,39.804488783571657,40.050539146970749,62.234484582408847,84.51223686322605,106.88419266026101,107.41389569617277,107.94583862989401,108.48003093303781,119.98490943003809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY113*BY6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest Expense","EUR'000",null,null,null,null,null,{"$f":"L113-L114","v":0},{"$f":"M113-M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,756.32532808976691,732.12783503127173,733.24167736570359,709.39762107209424,709.33132705162382,684.66767953554245,682.96795303315719,661.37351931242642,655.09344362613069,629.73748273817637,626.2367816660128,600.9754057553032,595.96841319427881,570.11326616965334,562.4804362848347,537.97820976616981,525.55198087540396,497.34470311436337,485.65165580615366,456.48216937357904,443.69087915065211,414.04367169225998,398.17499906596288,369.53432467631205,349.10846446580268,317.40622688084744,296.1165956102393,263.1441062875324,238.81057466342205,204.53650225416027,176.90243314787725,143.55668361365198,110.09520905282233,75.190382667850415,37.720678072804247,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,{"$f":"BY113-BY114","v":-1.7426176908518162E-8},-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8]
[]
[null,null,null,null,"Up-Front Fee","EUR'000","%",{"$f":"'InputC - Structure'!G55","v":0.01},{"$f":"H48","v":19681.959880408547},null,null,{"$f":"$H117*$I117*L$99","v":196.81959880408547},{"$f":"$H117*$I117*M$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H117*$I117*BY$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Commitment Fee"]
[null,null,null,null,"Undrawn Balance","EUR'000","EUR'000",{"$f":"H48","v":19681.959880408547},null,null,null,{"$f":"$H120-L107","v":19681.959880408547},{"$f":"$H120-M107","v":19681.959880408547},17830.35251231947,15241.489706627281,15210.575563164013,13466.933180780079,13428.515162493411,9964.7396588307965,6486.3172631603702,2993.1860397575838,2910.4788222634452,2827.4218697239448,2744.0137032524035,947.65532207531942,4.4975604396313429E-7,279.61756421283644,583.43262103472443,914.52791931495449,1235.0118560844021,1593.8109880392622,1945.1305174255649,2329.2152986895999,2682.2830822552496,3070.8282144236036,3452.0177075542815,3867.7505978850986,4277.6143391651967,4723.7140155305678,5164.576213097449,5644.3649424029118,6117.6637238100084,6632.9268296097798,7147.4758940207703,7705.0535658228782,8230.4675337212884,8818.5295019332061,9405.2150368485181,10039.611786514184,10671.60357863645,11354.045017414415,12039.303500252579,12777.742104353689,13518.350041727137,14315.453388440175,15116.17555961924,15976.816635488805,16840.444530152163,17741.32478483559,18708.403567758036,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,{"$f":"$H120-BY107","v":19681.95988085831},19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831,19681.95988085831]
[null,null,null,null,"Periodic Commitment Fee","EUR'000","%",{"$f":"'InputC - Structure'!G61","v":7.0000000000000001E-3},{"$f":"H121/12","v":5.8333333333333338E-4},null,null,{"$f":"$I$121*L120*L6","v":11.481143263571653},{"$f":"$I$121*M120*M6","v":11.481143263571653},10.401038965519692,8.8908689955325819,8.8728357451790085,7.8557110221217137,7.8333005114544907,5.812764800984632,3.7836850701768827,1.7460251898585908,1.6977793129870098,1.6493294240056346,1.6006746602305688,0.55279893787726975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$121*BY120*BY6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"D49","v":"AFDB"}]
[null,null,null,null,"Opening","EUR'000",null,null,null,null,null,{"$f":"K127","v":0},{"$f":"L127","v":0},1388.7055260668087,3330.3526303359495,3353.5382379334005,4661.2700247213515,4690.0835384363518,7287.915166183313,9896.7319629361336,12516.580380488222,12578.610793608825,12640.903508013451,12703.459632867107,14050.728418749919,14761.469909969093,14673.906743728216,14593.722237962013,14480.291794113382,14395.574270937046,14272.423910392898,14175.807199982493,14045.094139048411,13954.136474637773,13833.871698126706,13736.84438939881,13605.664544576715,13499.819011981561,13360.05051122953,13245.197572355277,13096.261845247234,12970.871476287175,12814.520124891933,12676.864346847053,12503.766429839108,12373.099723641613,12195.106738756875,12038.86039776446,11846.488398346992,11675.043612321369,11470.968919899657,11282.965516910272,11057.986905106716,10851.883211895871,10608.157050788135,10382.122557111103,10117.867126644833,9862.9797095310732,9595.009394231236,9295.0215683222868,9003.3465907359514,7469.5591089349036,5925.2734507526457,3979.0718695259034,2081.1693683522881,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,{"$f":"BX127","v":6.6238137605978409E-5},6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5,6.6238137605978409E-5]
[null,null,null,null,"Add: Draws","EUR'000",null,null,null,null,null,{"$f":"L94","v":0},{"$f":"M94","v":1388.7055260668087},1941.647104269141,23.185607597450925,1307.7317867879508,28.813513715000056,2597.8316277469617,2608.8167967528198,2619.8484175520884,62.030413120603278,62.292714404626075,62.556124853655795,1347.2687858828119,710.74149121917378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Repayment","EUR'000",null,null,null,null,null,{"$f":"L102","v":0},{"$f":"M102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,87.563166240877763,80.184505766202733,113.43044384863072,84.71752317633559,123.15036054414793,96.616710410404949,130.7130609340827,90.957664410638245,120.2647765110662,97.027308727896639,131.17984482209442,105.84553259515496,139.76850075203106,114.85293887425428,148.93572710804267,125.39036896005848,156.35135139524255,137.65577804488078,173.09791700794483,130.66670619749448,177.99298488473949,156.24634099241439,192.37199941746786,171.4447860256214,204.07469242171345,188.00340298938448,224.97861180355454,206.10369321084613,243.72616110773492,226.03449367703325,264.25543046627075,254.88741711376025,267.97031529983752,299.98782590894893,291.67497758633471,1533.7874818010475,1544.2856581822575,1946.2015812267423,1897.9025011736151,2081.1693021141505,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing","EUR'000",null,null,null,null,null,{"$f":"L124+L125-L126","v":0},{"$f":"M124+M125-M126","v":1388.7055260668087},{"$f":"N124+N125-N126","v":3330.3526303359495},{"$f":"O124+O125-O126","v":3353.5382379334005},{"$f":"P124+P125-P126","v":4661.2700247213515},{"$f":"Q124+Q125-Q126","v":4690.0835384363518},{"$f":"R124+R125-R126","v":7287.915166183313},{"$f":"S124+S125-S126","v":9896.7319629361336},{"$f":"T124+T125-T126","v":12516.580380488222},{"$f":"U124+U125-U126","v":12578.610793608825},{"$f":"V124+V125-V126","v":12640.903508013451},{"$f":"W124+W125-W126","v":12703.459632867107},{"$f":"X124+X125-X126","v":14050.728418749919},{"$f":"Y124+Y125-Y126","v":14761.469909969093},{"$f":"Z124+Z125-Z126","v":14673.906743728216},{"$f":"AA124+AA125-AA126","v":14593.722237962013},{"$f":"AB124+AB125-AB126","v":14480.291794113382},{"$f":"AC124+AC125-AC126","v":14395.574270937046},{"$f":"AD124+AD125-AD126","v":14272.423910392898},{"$f":"AE124+AE125-AE126","v":14175.807199982493},{"$f":"AF124+AF125-AF126","v":14045.094139048411},{"$f":"AG124+AG125-AG126","v":13954.136474637773},{"$f":"AH124+AH125-AH126","v":13833.871698126706},{"$f":"AI124+AI125-AI126","v":13736.84438939881},{"$f":"AJ124+AJ125-AJ126","v":13605.664544576715},{"$f":"AK124+AK125-AK126","v":13499.819011981561},{"$f":"AL124+AL125-AL126","v":13360.05051122953},{"$f":"AM124+AM125-AM126","v":13245.197572355277},{"$f":"AN124+AN125-AN126","v":13096.261845247234},{"$f":"AO124+AO125-AO126","v":12970.871476287175},{"$f":"AP124+AP125-AP126","v":12814.520124891933},{"$f":"AQ124+AQ125-AQ126","v":12676.864346847053},{"$f":"AR124+AR125-AR126","v":12503.766429839108},{"$f":"AS124+AS125-AS126","v":12373.099723641613},{"$f":"AT124+AT125-AT126","v":12195.106738756875},{"$f":"AU124+AU125-AU126","v":12038.86039776446},{"$f":"AV124+AV125-AV126","v":11846.488398346992},{"$f":"AW124+AW125-AW126","v":11675.043612321369},{"$f":"AX124+AX125-AX126","v":11470.968919899657},{"$f":"AY124+AY125-AY126","v":11282.965516910272},{"$f":"AZ124+AZ125-AZ126","v":11057.986905106716},{"$f":"BA124+BA125-BA126","v":10851.883211895871},{"$f":"BB124+BB125-BB126","v":10608.157050788135},{"$f":"BC124+BC125-BC126","v":10382.122557111103},{"$f":"BD124+BD125-BD126","v":10117.867126644833},{"$f":"BE124+BE125-BE126","v":9862.9797095310732},{"$f":"BF124+BF125-BF126","v":9595.009394231236},{"$f":"BG124+BG125-BG126","v":9295.0215683222868},{"$f":"BH124+BH125-BH126","v":9003.3465907359514},{"$f":"BI124+BI125-BI126","v":7469.5591089349036},{"$f":"BJ124+BJ125-BJ126","v":5925.2734507526457},{"$f":"BK124+BK125-BK126","v":3979.0718695259034},{"$f":"BL124+BL125-BL126","v":2081.1693683522881},{"$f":"BM124+BM125-BM126","v":6.6238137605978409E-5},{"$f":"BN124+BN125-BN126","v":6.6238137605978409E-5},{"$f":"BO124+BO125-BO126","v":6.6238137605978409E-5},{"$f":"BP124+BP125-BP126","v":6.6238137605978409E-5},{"$f":"BQ124+BQ125-BQ126","v":6.6238137605978409E-5},{"$f":"BR124+BR125-BR126","v":6.6238137605978409E-5},{"$f":"BS124+BS125-BS126","v":6.6238137605978409E-5},{"$f":"BT124+BT125-BT126","v":6.6238137605978409E-5},{"$f":"BU124+BU125-BU126","v":6.6238137605978409E-5},{"$f":"BV124+BV125-BV126","v":6.6238137605978409E-5},{"$f":"BW124+BW125-BW126","v":6.6238137605978409E-5},{"$f":"BX124+BX125-BX126","v":6.6238137605978409E-5},{"$f":"BY124+BY125-BY126","v":6.6238137605978409E-5},{"$f":"BZ124+BZ125-BZ126","v":6.6238137605978409E-5},{"$f":"CA124+CA125-CA126","v":6.6238137605978409E-5},{"$f":"CB124+CB125-CB126","v":6.6238137605978409E-5},{"$f":"CC124+CC125-CC126","v":6.6238137605978409E-5},{"$f":"CD124+CD125-CD126","v":6.6238137605978409E-5},{"$f":"CE124+CE125-CE126","v":6.6238137605978409E-5},{"$f":"CF124+CF125-CF126","v":6.6238137605978409E-5},{"$f":"CG124+CG125-CG126","v":6.6238137605978409E-5},{"$f":"CH124+CH125-CH126","v":6.6238137605978409E-5},{"$f":"CI124+CI125-CI126","v":6.6238137605978409E-5},{"$f":"CJ124+CJ125-CJ126","v":6.6238137605978409E-5},{"$f":"CK124+CK125-CK126","v":6.6238137605978409E-5},{"$f":"CL124+CL125-CL126","v":6.6238137605978409E-5},{"$f":"CM124+CM125-CM126","v":6.6238137605978409E-5},{"$f":"CN124+CN125-CN126","v":6.6238137605978409E-5},{"$f":"CO124+CO125-CO126","v":6.6238137605978409E-5},{"$f":"CP124+CP125-CP126","v":6.6238137605978409E-5},{"$f":"CQ124+CQ125-CQ126","v":6.6238137605978409E-5},{"$f":"CR124+CR125-CR126","v":6.6238137605978409E-5},{"$f":"CS124+CS125-CS126","v":6.6238137605978409E-5},{"$f":"CT124+CT125-CT126","v":6.6238137605978409E-5},{"$f":"CU124+CU125-CU126","v":6.6238137605978409E-5},{"$f":"CV124+CV125-CV126","v":6.6238137605978409E-5},{"$f":"CW124+CW125-CW126","v":6.6238137605978409E-5},{"$f":"CX124+CX125-CX126","v":6.6238137605978409E-5},{"$f":"CY124+CY125-CY126","v":6.6238137605978409E-5},{"$f":"CZ124+CZ125-CZ126","v":6.6238137605978409E-5},{"$f":"DA124+DA125-DA126","v":6.6238137605978409E-5},{"$f":"DB124+DB125-DB126","v":6.6238137605978409E-5},{"$f":"DC124+DC125-DC126","v":6.6238137605978409E-5},{"$f":"DD124+DD125-DD126","v":6.6238137605978409E-5},{"$f":"DE124+DE125-DE126","v":6.6238137605978409E-5},{"$f":"DF124+DF125-DF126","v":6.6238137605978409E-5},{"$f":"DG124+DG125-DG126","v":6.6238137605978409E-5},{"$f":"DH124+DH125-DH126","v":6.6238137605978409E-5},{"$f":"DI124+DI125-DI126","v":6.6238137605978409E-5},{"$f":"DJ124+DJ125-DJ126","v":6.6238137605978409E-5},{"$f":"DK124+DK125-DK126","v":6.6238137605978409E-5},{"$f":"DL124+DL125-DL126","v":6.6238137605978409E-5},{"$f":"DM124+DM125-DM126","v":6.6238137605978409E-5},{"$f":"DN124+DN125-DN126","v":6.6238137605978409E-5},{"$f":"DO124+DO125-DO126","v":6.6238137605978409E-5},{"$f":"DP124+DP125-DP126","v":6.6238137605978409E-5},{"$f":"DQ124+DQ125-DQ126","v":6.6238137605978409E-5},{"$f":"DR124+DR125-DR126","v":6.6238137605978409E-5},{"$f":"DS124+DS125-DS126","v":6.6238137605978409E-5},{"$f":"DT124+DT125-DT126","v":6.6238137605978409E-5},{"$f":"DU124+DU125-DU126","v":6.6238137605978409E-5},{"$f":"DV124+DV125-DV126","v":6.6238137605978409E-5},{"$f":"DW124+DW125-DW126","v":6.6238137605978409E-5},{"$f":"DX124+DX125-DX126","v":6.6238137605978409E-5},{"$f":"DY124+DY125-DY126","v":6.6238137605978409E-5},{"$f":"DZ124+DZ125-DZ126","v":6.6238137605978409E-5},{"$f":"EA124+EA125-EA126","v":6.6238137605978409E-5},{"$f":"EB124+EB125-EB126","v":6.6238137605978409E-5},{"$f":"EC124+EC125-EC126","v":6.6238137605978409E-5},{"$f":"ED124+ED125-ED126","v":6.6238137605978409E-5},{"$f":"EE124+EE125-EE126","v":6.6238137605978409E-5}]
[]
[null,null,null,null,"Interest Rate","% p.p.",null,null,null,null,null,{"$f":"LOOKUP(L$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*L3","v":6.8336746380396928E-3},{"$f":"LOOKUP(M$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*M3","v":6.8336746380396928E-3},{"$f":"LOOKUP(N$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*N3","v":6.8336746380396928E-3},{"$f":"LOOKUP(O$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*O3","v":6.8336746380396928E-3},{"$f":"LOOKUP(P$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*P3","v":6.8336746380396928E-3},{"$f":"LOOKUP(Q$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*Q3","v":6.8336746380396928E-3},{"$f":"LOOKUP(R$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*R3","v":6.8336746380396928E-3},{"$f":"LOOKUP(S$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*S3","v":6.8336746380396928E-3},{"$f":"LOOKUP(T$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*T3","v":6.8336746380396928E-3},{"$f":"LOOKUP(U$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*U3","v":6.8336746380396928E-3},{"$f":"LOOKUP(V$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*V3","v":6.8336746380396928E-3},{"$f":"LOOKUP(W$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*W3","v":6.8336746380396928E-3},{"$f":"LOOKUP(X$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*X3","v":6.8336746380396928E-3},{"$f":"LOOKUP(Y$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*Y3","v":6.8336746380396928E-3},{"$f":"LOOKUP(Z$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*Z3","v":4.1002047828238158E-2},{"$f":"LOOKUP(AA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AA3","v":4.1749560388879961E-2},{"$f":"LOOKUP(AB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AB3","v":4.1002047828238158E-2},{"$f":"LOOKUP(AC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AC3","v":4.1714799168479602E-2},{"$f":"LOOKUP(AD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AD3","v":4.1067453072633708E-2},{"$f":"LOOKUP(AE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AE3","v":4.1774725374304579E-2},{"$f":"LOOKUP(AF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AF3","v":4.1119782872129022E-2},{"$f":"LOOKUP(AG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AG3","v":4.1827861480302993E-2},{"$f":"LOOKUP(AH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AH3","v":4.1399593171417642E-2},{"$f":"LOOKUP(AI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AI3","v":4.1857863305545327E-2},{"$f":"LOOKUP(AJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AJ3","v":4.1178626334288621E-2},{"$f":"LOOKUP(AK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AK3","v":4.190749720326549E-2},{"$f":"LOOKUP(AL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AL3","v":4.1270297401403089E-2},{"$f":"LOOKUP(AM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AM3","v":4.2010552836375385E-2},{"$f":"LOOKUP(AN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AN3","v":4.1381700117868944E-2},{"$f":"LOOKUP(AO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AO3","v":4.2067525726969847E-2},{"$f":"LOOKUP(AP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AP3","v":4.161021236506865E-2},{"$f":"LOOKUP(AQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AQ3","v":4.2067467446003474E-2},{"$f":"LOOKUP(AR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AR3","v":4.138158482460124E-2},{"$f":"LOOKUP(AS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AS3","v":4.2067467446003474E-2},{"$f":"LOOKUP(AT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AT3","v":4.138158482460124E-2},{"$f":"LOOKUP(AU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AU3","v":4.2067467446003474E-2},{"$f":"LOOKUP(AV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AV3","v":4.138158482460124E-2},{"$f":"LOOKUP(AW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AW3","v":4.2067467446003474E-2},{"$f":"LOOKUP(AX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AX3","v":4.161021236506865E-2},{"$f":"LOOKUP(AY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AY3","v":4.2067467446003474E-2},{"$f":"LOOKUP(AZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*AZ3","v":4.138158482460124E-2},{"$f":"LOOKUP(BA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BA3","v":4.2067467446003474E-2},{"$f":"LOOKUP(BB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BB3","v":4.138158482460124E-2},{"$f":"LOOKUP(BC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BC3","v":4.2067467446003474E-2},{"$f":"LOOKUP(BD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BD3","v":4.138158482460124E-2},{"$f":"LOOKUP(BE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BE3","v":4.138158482460124E-2},{"$f":"LOOKUP(BF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BF3","v":4.138158482460124E-2},{"$f":"LOOKUP(BG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BG3","v":4.138158482460124E-2},{"$f":"LOOKUP(BH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BH3","v":4.138158482460124E-2},{"$f":"LOOKUP(BI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BI3","v":4.138158482460124E-2},{"$f":"LOOKUP(BJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BJ3","v":4.138158482460124E-2},{"$f":"LOOKUP(BK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BK3","v":4.138158482460124E-2},{"$f":"LOOKUP(BL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BL3","v":4.138158482460124E-2},{"$f":"LOOKUP(BM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BM3","v":4.138158482460124E-2},{"$f":"LOOKUP(BN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BN3","v":4.138158482460124E-2},{"$f":"LOOKUP(BO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BO3","v":4.138158482460124E-2},{"$f":"LOOKUP(BP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BP3","v":4.138158482460124E-2},{"$f":"LOOKUP(BQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BQ3","v":4.138158482460124E-2},{"$f":"LOOKUP(BR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BR3","v":4.138158482460124E-2},{"$f":"LOOKUP(BS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BS3","v":4.138158482460124E-2},{"$f":"LOOKUP(BT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BT3","v":4.138158482460124E-2},{"$f":"LOOKUP(BU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BU3","v":4.138158482460124E-2},{"$f":"LOOKUP(BV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BV3","v":4.138158482460124E-2},{"$f":"LOOKUP(BW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BW3","v":4.138158482460124E-2},{"$f":"LOOKUP(BX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BX3","v":4.138158482460124E-2},{"$f":"LOOKUP(BY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BY3","v":4.138158482460124E-2},{"$f":"LOOKUP(BZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*BZ3","v":4.138158482460124E-2},{"$f":"LOOKUP(CA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CA3","v":4.138158482460124E-2},{"$f":"LOOKUP(CB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CB3","v":4.138158482460124E-2},{"$f":"LOOKUP(CC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CC3","v":4.138158482460124E-2},{"$f":"LOOKUP(CD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CD3","v":4.138158482460124E-2},{"$f":"LOOKUP(CE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CE3","v":4.138158482460124E-2},{"$f":"LOOKUP(CF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CF3","v":4.138158482460124E-2},{"$f":"LOOKUP(CG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CG3","v":4.138158482460124E-2},{"$f":"LOOKUP(CH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CH3","v":4.138158482460124E-2},{"$f":"LOOKUP(CI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CI3","v":4.138158482460124E-2},{"$f":"LOOKUP(CJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CJ3","v":4.138158482460124E-2},{"$f":"LOOKUP(CK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CK3","v":4.138158482460124E-2},{"$f":"LOOKUP(CL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CL3","v":4.138158482460124E-2},{"$f":"LOOKUP(CM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CM3","v":4.138158482460124E-2},{"$f":"LOOKUP(CN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CN3","v":4.138158482460124E-2},{"$f":"LOOKUP(CO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CO3","v":4.138158482460124E-2},{"$f":"LOOKUP(CP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CP3","v":4.138158482460124E-2},{"$f":"LOOKUP(CQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CQ3","v":4.138158482460124E-2},{"$f":"LOOKUP(CR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CR3","v":4.138158482460124E-2},{"$f":"LOOKUP(CS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CS3","v":4.138158482460124E-2},{"$f":"LOOKUP(CT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CT3","v":4.138158482460124E-2},{"$f":"LOOKUP(CU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CU3","v":4.138158482460124E-2},{"$f":"LOOKUP(CV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CV3","v":4.138158482460124E-2},{"$f":"LOOKUP(CW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CW3","v":4.138158482460124E-2},{"$f":"LOOKUP(CX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CX3","v":4.138158482460124E-2},{"$f":"LOOKUP(CY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CY3","v":4.138158482460124E-2},{"$f":"LOOKUP(CZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*CZ3","v":4.138158482460124E-2},{"$f":"LOOKUP(DA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DA3","v":4.138158482460124E-2},{"$f":"LOOKUP(DB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DB3","v":4.138158482460124E-2},{"$f":"LOOKUP(DC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DC3","v":4.138158482460124E-2},{"$f":"LOOKUP(DD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DD3","v":4.138158482460124E-2},{"$f":"LOOKUP(DE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DE3","v":4.138158482460124E-2},{"$f":"LOOKUP(DF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DF3","v":4.138158482460124E-2},{"$f":"LOOKUP(DG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DG3","v":4.138158482460124E-2},{"$f":"LOOKUP(DH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DH3","v":4.138158482460124E-2},{"$f":"LOOKUP(DI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DI3","v":4.138158482460124E-2},{"$f":"LOOKUP(DJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DJ3","v":4.138158482460124E-2},{"$f":"LOOKUP(DK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DK3","v":4.138158482460124E-2},{"$f":"LOOKUP(DL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DL3","v":4.138158482460124E-2},{"$f":"LOOKUP(DM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DM3","v":4.138158482460124E-2},{"$f":"LOOKUP(DN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DN3","v":4.138158482460124E-2},{"$f":"LOOKUP(DO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DO3","v":4.138158482460124E-2},{"$f":"LOOKUP(DP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DP3","v":4.138158482460124E-2},{"$f":"LOOKUP(DQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DQ3","v":4.138158482460124E-2},{"$f":"LOOKUP(DR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DR3","v":4.138158482460124E-2},{"$f":"LOOKUP(DS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DS3","v":4.138158482460124E-2},{"$f":"LOOKUP(DT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DT3","v":4.138158482460124E-2},{"$f":"LOOKUP(DU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DU3","v":4.138158482460124E-2},{"$f":"LOOKUP(DV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DV3","v":4.138158482460124E-2},{"$f":"LOOKUP(DW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DW3","v":4.138158482460124E-2},{"$f":"LOOKUP(DX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DX3","v":4.138158482460124E-2},{"$f":"LOOKUP(DY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DY3","v":4.138158482460124E-2},{"$f":"LOOKUP(DZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*DZ3","v":4.138158482460124E-2},{"$f":"LOOKUP(EA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*EA3","v":4.138158482460124E-2},{"$f":"LOOKUP(EB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*EB3","v":4.138158482460124E-2},{"$f":"LOOKUP(EC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*EC3","v":4.138158482460124E-2},{"$f":"LOOKUP(ED$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*ED3","v":4.138158482460124E-2},{"$f":"LOOKUP(EE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!57:57)/12*EE3","v":4.138158482460124E-2}]
[null,null,null,null,"Interest Cost","EUR'000",null,null,null,null,null,{"$f":"L129*L124","v":0},{"$f":"M129*M124","v":0},{"$f":"N129*N124","v":9.4899617331883199},{"$f":"O129*O124","v":22.758546305655557},{"$f":"P129*P124","v":22.9169892042618},{"$f":"Q129*Q124","v":31.853602748992952},{"$f":"R129*R124","v":32.050504926899954},{"$f":"S129*S124","v":49.803241035331737},{"$f":"T129*T124","v":67.631046214593439},{"$f":"U129*U124","v":85.534237901127568},{"$f":"V129*V124","v":85.958133562056958},{"$f":"W129*W124","v":86.383821704618498},{"$f":"X129*X124","v":86.811309908484972},{"$f":"Y129*Y124","v":96.018106441194874},{"$f":"Z129*Z124","v":605.25049526365115},{"$f":"AA129*AA124","v":612.62915573807402},{"$f":"AB129*AB124","v":598.3724971929413},{"$f":"AC129*AC124","v":604.04246409242296},{"$f":"AD129*AD124","v":591.1895708253204},{"$f":"AE129*AE124","v":596.22658928232158},{"$f":"AF129*AF124","v":582.90611410044346},{"$f":"AG129*AG124","v":587.47625212593232},{"$f":"AH129*AH124","v":577.6955731084438},{"$f":"AI129*AI124","v":579.05631052663989},{"$f":"AJ129*AJ124","v":565.66438212332275},{"$f":"AK129*AK124","v":570.17934885041711},{"$f":"AL129*AL124","v":557.14154548959459},{"$f":"AM129*AM124","v":561.26310789865215},{"$f":"AN129*AN124","v":548.10879394113181},{"$f":"AO129*AO124","v":550.92733210207166},{"$f":"AP129*AP124","v":539.72071668832086},{"$f":"AQ129*AQ124","v":539.07440819004773},{"$f":"AR129*AR124","v":524.58873727901448},{"$f":"AS129*AS124","v":526.00178723968781},{"$f":"AT129*AT124","v":512.01847575712554},{"$f":"AU129*AU124","v":513.01725573319243},{"$f":"AV129*AV124","v":498.1871227416226},{"$f":"AW129*AW124","v":498.35176504691992},{"$f":"AX129*AX124","v":485.8010440801304},{"$f":"AY129*AY124","v":482.55461161199645},{"$f":"AZ129*AZ124","v":466.90699461107317},{"$f":"BA129*BA124","v":465.18150414890948},{"$f":"BB129*BB124","v":449.06812563973511},{"$f":"BC129*BC124","v":446.25830139612208},{"$f":"BD129*BD124","v":429.62868525649901},{"$f":"BE129*BE124","v":418.69337674529754},{"$f":"BF129*BF124","v":408.14573147328099},{"$f":"BG129*BG124","v":397.05669514022566},{"$f":"BH129*BH124","v":384.64272347602679},{"$f":"BI129*BI124","v":372.57275064982417},{"$f":"BJ129*BJ124","v":309.10219386876258},{"$f":"BK129*BK124","v":245.1972059112783},{"$f":"BL129*BL124","v":164.66030009197081},{"$f":"BM129*BM124","v":86.122086750831997},{"$f":"BN129*BN124","v":2.7410391099654049E-6},{"$f":"BO129*BO124","v":2.7410391099654049E-6},{"$f":"BP129*BP124","v":2.7410391099654049E-6},{"$f":"BQ129*BQ124","v":2.7410391099654049E-6},{"$f":"BR129*BR124","v":2.7410391099654049E-6},{"$f":"BS129*BS124","v":2.7410391099654049E-6},{"$f":"BT129*BT124","v":2.7410391099654049E-6},{"$f":"BU129*BU124","v":2.7410391099654049E-6},{"$f":"BV129*BV124","v":2.7410391099654049E-6},{"$f":"BW129*BW124","v":2.7410391099654049E-6},{"$f":"BX129*BX124","v":2.7410391099654049E-6},{"$f":"BY129*BY124","v":2.7410391099654049E-6},{"$f":"BZ129*BZ124","v":2.7410391099654049E-6},{"$f":"CA129*CA124","v":2.7410391099654049E-6},{"$f":"CB129*CB124","v":2.7410391099654049E-6},{"$f":"CC129*CC124","v":2.7410391099654049E-6},{"$f":"CD129*CD124","v":2.7410391099654049E-6},{"$f":"CE129*CE124","v":2.7410391099654049E-6},{"$f":"CF129*CF124","v":2.7410391099654049E-6},{"$f":"CG129*CG124","v":2.7410391099654049E-6},{"$f":"CH129*CH124","v":2.7410391099654049E-6},{"$f":"CI129*CI124","v":2.7410391099654049E-6},{"$f":"CJ129*CJ124","v":2.7410391099654049E-6},{"$f":"CK129*CK124","v":2.7410391099654049E-6},{"$f":"CL129*CL124","v":2.7410391099654049E-6},{"$f":"CM129*CM124","v":2.7410391099654049E-6},{"$f":"CN129*CN124","v":2.7410391099654049E-6},{"$f":"CO129*CO124","v":2.7410391099654049E-6},{"$f":"CP129*CP124","v":2.7410391099654049E-6},{"$f":"CQ129*CQ124","v":2.7410391099654049E-6},{"$f":"CR129*CR124","v":2.7410391099654049E-6},{"$f":"CS129*CS124","v":2.7410391099654049E-6},{"$f":"CT129*CT124","v":2.7410391099654049E-6},{"$f":"CU129*CU124","v":2.7410391099654049E-6},{"$f":"CV129*CV124","v":2.7410391099654049E-6},{"$f":"CW129*CW124","v":2.7410391099654049E-6},{"$f":"CX129*CX124","v":2.7410391099654049E-6},{"$f":"CY129*CY124","v":2.7410391099654049E-6},{"$f":"CZ129*CZ124","v":2.7410391099654049E-6},{"$f":"DA129*DA124","v":2.7410391099654049E-6},{"$f":"DB129*DB124","v":2.7410391099654049E-6},{"$f":"DC129*DC124","v":2.7410391099654049E-6},{"$f":"DD129*DD124","v":2.7410391099654049E-6},{"$f":"DE129*DE124","v":2.7410391099654049E-6},{"$f":"DF129*DF124","v":2.7410391099654049E-6},{"$f":"DG129*DG124","v":2.7410391099654049E-6},{"$f":"DH129*DH124","v":2.7410391099654049E-6},{"$f":"DI129*DI124","v":2.7410391099654049E-6},{"$f":"DJ129*DJ124","v":2.7410391099654049E-6},{"$f":"DK129*DK124","v":2.7410391099654049E-6},{"$f":"DL129*DL124","v":2.7410391099654049E-6},{"$f":"DM129*DM124","v":2.7410391099654049E-6},{"$f":"DN129*DN124","v":2.7410391099654049E-6},{"$f":"DO129*DO124","v":2.7410391099654049E-6},{"$f":"DP129*DP124","v":2.7410391099654049E-6},{"$f":"DQ129*DQ124","v":2.7410391099654049E-6},{"$f":"DR129*DR124","v":2.7410391099654049E-6},{"$f":"DS129*DS124","v":2.7410391099654049E-6},{"$f":"DT129*DT124","v":2.7410391099654049E-6},{"$f":"DU129*DU124","v":2.7410391099654049E-6},{"$f":"DV129*DV124","v":2.7410391099654049E-6},{"$f":"DW129*DW124","v":2.7410391099654049E-6},{"$f":"DX129*DX124","v":2.7410391099654049E-6},{"$f":"DY129*DY124","v":2.7410391099654049E-6},{"$f":"DZ129*DZ124","v":2.7410391099654049E-6},{"$f":"EA129*EA124","v":2.7410391099654049E-6},{"$f":"EB129*EB124","v":2.7410391099654049E-6},{"$f":"EC129*EC124","v":2.7410391099654049E-6},{"$f":"ED129*ED124","v":2.7410391099654049E-6},{"$f":"EE129*EE124","v":2.7410391099654049E-6}]
[null,null,null,null,"Interest During Construction","EUR'000",null,null,null,null,null,{"$f":"L130*L$6","v":0},{"$f":"M130*M$6","v":0},9.4899617331883199,22.758546305655557,22.9169892042618,31.853602748992952,32.050504926899954,49.803241035331737,67.631046214593439,85.534237901127568,85.958133562056958,86.383821704618498,86.811309908484972,96.018106441194874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY130*BY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest Expense","EUR'000",null,null,null,null,null,{"$f":"L130-L131","v":0},{"$f":"M130-M131","v":0},{"$f":"N130-N131","v":0},{"$f":"O130-O131","v":0},{"$f":"P130-P131","v":0},{"$f":"Q130-Q131","v":0},{"$f":"R130-R131","v":0},{"$f":"S130-S131","v":0},{"$f":"T130-T131","v":0},{"$f":"U130-U131","v":0},{"$f":"V130-V131","v":0},{"$f":"W130-W131","v":0},{"$f":"X130-X131","v":0},{"$f":"Y130-Y131","v":0},{"$f":"Z130-Z131","v":605.25049526365115},{"$f":"AA130-AA131","v":612.62915573807402},{"$f":"AB130-AB131","v":598.3724971929413},{"$f":"AC130-AC131","v":604.04246409242296},{"$f":"AD130-AD131","v":591.1895708253204},{"$f":"AE130-AE131","v":596.22658928232158},{"$f":"AF130-AF131","v":582.90611410044346},{"$f":"AG130-AG131","v":587.47625212593232},{"$f":"AH130-AH131","v":577.6955731084438},{"$f":"AI130-AI131","v":579.05631052663989},{"$f":"AJ130-AJ131","v":565.66438212332275},{"$f":"AK130-AK131","v":570.17934885041711},{"$f":"AL130-AL131","v":557.14154548959459},{"$f":"AM130-AM131","v":561.26310789865215},{"$f":"AN130-AN131","v":548.10879394113181},{"$f":"AO130-AO131","v":550.92733210207166},{"$f":"AP130-AP131","v":539.72071668832086},{"$f":"AQ130-AQ131","v":539.07440819004773},{"$f":"AR130-AR131","v":524.58873727901448},{"$f":"AS130-AS131","v":526.00178723968781},{"$f":"AT130-AT131","v":512.01847575712554},{"$f":"AU130-AU131","v":513.01725573319243},{"$f":"AV130-AV131","v":498.1871227416226},{"$f":"AW130-AW131","v":498.35176504691992},{"$f":"AX130-AX131","v":485.8010440801304},{"$f":"AY130-AY131","v":482.55461161199645},{"$f":"AZ130-AZ131","v":466.90699461107317},{"$f":"BA130-BA131","v":465.18150414890948},{"$f":"BB130-BB131","v":449.06812563973511},{"$f":"BC130-BC131","v":446.25830139612208},{"$f":"BD130-BD131","v":429.62868525649901},{"$f":"BE130-BE131","v":418.69337674529754},{"$f":"BF130-BF131","v":408.14573147328099},{"$f":"BG130-BG131","v":397.05669514022566},{"$f":"BH130-BH131","v":384.64272347602679},{"$f":"BI130-BI131","v":372.57275064982417},{"$f":"BJ130-BJ131","v":309.10219386876258},{"$f":"BK130-BK131","v":245.1972059112783},{"$f":"BL130-BL131","v":164.66030009197081},{"$f":"BM130-BM131","v":86.122086750831997},{"$f":"BN130-BN131","v":2.7410391099654049E-6},{"$f":"BO130-BO131","v":2.7410391099654049E-6},{"$f":"BP130-BP131","v":2.7410391099654049E-6},{"$f":"BQ130-BQ131","v":2.7410391099654049E-6},{"$f":"BR130-BR131","v":2.7410391099654049E-6},{"$f":"BS130-BS131","v":2.7410391099654049E-6},{"$f":"BT130-BT131","v":2.7410391099654049E-6},{"$f":"BU130-BU131","v":2.7410391099654049E-6},{"$f":"BV130-BV131","v":2.7410391099654049E-6},{"$f":"BW130-BW131","v":2.7410391099654049E-6},{"$f":"BX130-BX131","v":2.7410391099654049E-6},{"$f":"BY130-BY131","v":2.7410391099654049E-6},{"$f":"BZ130-BZ131","v":2.7410391099654049E-6},{"$f":"CA130-CA131","v":2.7410391099654049E-6},{"$f":"CB130-CB131","v":2.7410391099654049E-6},{"$f":"CC130-CC131","v":2.7410391099654049E-6},{"$f":"CD130-CD131","v":2.7410391099654049E-6},{"$f":"CE130-CE131","v":2.7410391099654049E-6},{"$f":"CF130-CF131","v":2.7410391099654049E-6},{"$f":"CG130-CG131","v":2.7410391099654049E-6},{"$f":"CH130-CH131","v":2.7410391099654049E-6},{"$f":"CI130-CI131","v":2.7410391099654049E-6},{"$f":"CJ130-CJ131","v":2.7410391099654049E-6},{"$f":"CK130-CK131","v":2.7410391099654049E-6},{"$f":"CL130-CL131","v":2.7410391099654049E-6},{"$f":"CM130-CM131","v":2.7410391099654049E-6},{"$f":"CN130-CN131","v":2.7410391099654049E-6},{"$f":"CO130-CO131","v":2.7410391099654049E-6},{"$f":"CP130-CP131","v":2.7410391099654049E-6},{"$f":"CQ130-CQ131","v":2.7410391099654049E-6},{"$f":"CR130-CR131","v":2.7410391099654049E-6},{"$f":"CS130-CS131","v":2.7410391099654049E-6},{"$f":"CT130-CT131","v":2.7410391099654049E-6},{"$f":"CU130-CU131","v":2.7410391099654049E-6},{"$f":"CV130-CV131","v":2.7410391099654049E-6},{"$f":"CW130-CW131","v":2.7410391099654049E-6},{"$f":"CX130-CX131","v":2.7410391099654049E-6},{"$f":"CY130-CY131","v":2.7410391099654049E-6},{"$f":"CZ130-CZ131","v":2.7410391099654049E-6},{"$f":"DA130-DA131","v":2.7410391099654049E-6},{"$f":"DB130-DB131","v":2.7410391099654049E-6},{"$f":"DC130-DC131","v":2.7410391099654049E-6},{"$f":"DD130-DD131","v":2.7410391099654049E-6},{"$f":"DE130-DE131","v":2.7410391099654049E-6},{"$f":"DF130-DF131","v":2.7410391099654049E-6},{"$f":"DG130-DG131","v":2.7410391099654049E-6},{"$f":"DH130-DH131","v":2.7410391099654049E-6},{"$f":"DI130-DI131","v":2.7410391099654049E-6},{"$f":"DJ130-DJ131","v":2.7410391099654049E-6},{"$f":"DK130-DK131","v":2.7410391099654049E-6},{"$f":"DL130-DL131","v":2.7410391099654049E-6},{"$f":"DM130-DM131","v":2.7410391099654049E-6},{"$f":"DN130-DN131","v":2.7410391099654049E-6},{"$f":"DO130-DO131","v":2.7410391099654049E-6},{"$f":"DP130-DP131","v":2.7410391099654049E-6},{"$f":"DQ130-DQ131","v":2.7410391099654049E-6},{"$f":"DR130-DR131","v":2.7410391099654049E-6},{"$f":"DS130-DS131","v":2.7410391099654049E-6},{"$f":"DT130-DT131","v":2.7410391099654049E-6},{"$f":"DU130-DU131","v":2.7410391099654049E-6},{"$f":"DV130-DV131","v":2.7410391099654049E-6},{"$f":"DW130-DW131","v":2.7410391099654049E-6},{"$f":"DX130-DX131","v":2.7410391099654049E-6},{"$f":"DY130-DY131","v":2.7410391099654049E-6},{"$f":"DZ130-DZ131","v":2.7410391099654049E-6},{"$f":"EA130-EA131","v":2.7410391099654049E-6},{"$f":"EB130-EB131","v":2.7410391099654049E-6},{"$f":"EC130-EC131","v":2.7410391099654049E-6},{"$f":"ED130-ED131","v":2.7410391099654049E-6},{"$f":"EE130-EE131","v":2.7410391099654049E-6}]
[]
[null,null,null,null,"Up-Front Fee","EUR'000","%",{"$f":"H49","v":14761.469843730958},{"$f":"'InputC - Structure'!G56","v":8.9999999999999993E-3},null,null,{"$f":"$H134*$I134*L$99","v":132.85322859357862},{"$f":"$H134*$I134*M$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H134*$I134*BY$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Commitment Fee"]
[null,null,null,null,"Undrawn Balance","EUR'000","EUR'000",{"$f":"H49","v":14761.469843730958},null,null,null,{"$f":"$H137-L124","v":14761.469843730958},{"$f":"$H137-M124","v":14761.469843730958},13372.764317664149,11431.117213395009,11407.931605797557,10100.199819009606,10071.386305294607,7473.554677547645,4864.7378807948244,2244.8894632427364,2182.8590501221333,2120.5663357175072,2058.0102108638512,710.74142498103902,-6.6238135332241654E-5,87.563100002742431,167.7476057689455,281.17804961757611,365.89557279391192,489.04593333806042,585.66264374846469,716.37570468254671,807.33336909318496,927.59814560425184,1024.6254543321484,1155.8052991542427,1261.6508317493972,1401.4193325014276,1516.2722713756812,1665.2079984837237,1790.598367443783,1946.9497188390251,2084.6054968839053,2257.7034138918498,2388.3701200893447,2566.3631049740834,2722.6094459664982,2914.9814453839663,3086.4262314095886,3290.5009238313014,3478.5043268206864,3703.4829386242418,3909.5866318350872,4153.3127929428229,4379.3472866198554,4643.6027170861253,4898.4901341998848,5166.460449499722,5466.4482754086712,5758.1232529950066,7291.9107347960544,8836.1963929783124,10782.397974205054,12680.30047537867,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,{"$f":"$H137-BY124","v":14761.469777492821},14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821,14761.469777492821]
[null,null,null,null,"Periodic Commitment Fee","EUR'000","%",{"$f":"'InputC - Structure'!G62","v":8.0000000000000002E-3},{"$f":"H138/12","v":6.6666666666666664E-4},null,null,{"$f":"$I$138*L137*L$6","v":9.840979895820638},{"$f":"$I$138*M137*M$6","v":9.840979895820638},8.9151762117760995,7.6207448089300058,7.6052877371983714,6.7334665460064036,6.7142575368630713,4.9823697850317634,3.2431585871965494,1.4965929754951575,1.4552393667480887,1.413710890478338,1.3720068072425673,0.47382761665402601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$138*BY137*BY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"D50","v":"IFC"}]
[null,null,null,null,"Opening","EUR'000",null,null,null,null,null,{"$f":"K144","v":0},{"$f":"L144","v":0},462.90184202226959,1110.1175434453166,1117.8460793111335,1553.756674907117,1563.3611794787837,2429.3050553944377,3298.9106543120442,4172.1934601627408,4192.8702645362755,4213.6345026711506,4234.4865442890359,4683.5761395833069,4920.4899699896978,4801.0151181910751,4680.3455178744662,4553.8458904465178,4431.691548313589,4302.0876986559824,4176.4216081167679,4044.4405420278963,3919.7062409528112,3788.9704846676545,3662.2537112868295,3529.2151727519226,3399.9151471809882,3264.23719794208,3132.2651965469299,2993.8780071408278,2859.1533169487216,2718.2717724447025,2580.6905918969082,2436.6313158855155,2301.1181629704924,2156.1318466012822,2014.747161754316,1866.7637958997748,1722.3556718360639,1571.6147753920507,1424.0697671480066,1269.8566674419899,1119.1170305026278,961.63316649265164,807.56597413320355,646.70125825502168,489.17115698787154,329.44849518317949,163.03313876343964,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,{"$f":"BX144","v":-1.1244051734138338E-7},-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7]
[null,null,null,null,"Add: Draws","EUR'000",null,null,null,null,null,{"$f":"L95","v":0},{"$f":"M95","v":462.90184202226959},647.21570142304699,7.7285358658169763,435.91059559598364,9.6045045716666877,865.94387591565396,869.60559891760659,873.28280585069626,20.676804373534427,20.76423813487536,20.852041617885266,449.08959529427068,236.91383040639127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Repayment","EUR'000",null,null,null,null,null,{"$f":"L103","v":0},{"$f":"M103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,119.4748517986223,120.66960031660852,126.49962742794861,122.15434213292853,129.60384965760619,125.66609053921439,131.98106608887142,124.73430107508527,130.73575628515664,126.71677338082519,133.03853853490662,129.30002557093445,135.67794923890804,131.97200139514999,138.38718940610232,134.72469019210627,140.88154450401896,137.58118054779413,144.05927601139263,135.51315291502306,144.98631636921013,141.38468484696619,147.98336585454138,144.40812406371077,150.74089644401332,147.54500824404417,154.21309970601661,150.73963693936201,157.48386400997614,154.06719235944811,160.86471587818184,157.53010126715017,159.72266180469208,166.41535641973985,163.03313887588016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing","EUR'000",null,null,null,null,null,{"$f":"L141+L142-L143","v":0},{"$f":"M141+M142-M143","v":462.90184202226959},1110.1175434453166,1117.8460793111335,1553.756674907117,1563.3611794787837,2429.3050553944377,3298.9106543120442,4172.1934601627408,4192.8702645362755,4213.6345026711506,4234.4865442890359,4683.5761395833069,4920.4899699896978,4801.0151181910751,4680.3455178744662,4553.8458904465178,4431.691548313589,4302.0876986559824,4176.4216081167679,4044.4405420278963,3919.7062409528112,3788.9704846676545,3662.2537112868295,3529.2151727519226,3399.9151471809882,3264.23719794208,3132.2651965469299,2993.8780071408278,2859.1533169487216,2718.2717724447025,2580.6905918969082,2436.6313158855155,2301.1181629704924,2156.1318466012822,2014.747161754316,1866.7637958997748,1722.3556718360639,1571.6147753920507,1424.0697671480066,1269.8566674419899,1119.1170305026278,961.63316649265164,807.56597413320355,646.70125825502168,489.17115698787154,329.44849518317949,163.03313876343964,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,{"$f":"BY141+BY142-BY143","v":-1.1244051734138338E-7},-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7,-1.1244051734138338E-7]
[]
[null,null,null,null,"Interest Rate","% p.p.",null,null,null,null,null,{"$f":"LOOKUP(L$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*L3","v":1.6666666666666668E-3},{"$f":"LOOKUP(M$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*M3","v":1.6666666666666668E-3},{"$f":"LOOKUP(N$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*N3","v":1.6666666666666668E-3},{"$f":"LOOKUP(O$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*O3","v":1.6666666666666668E-3},{"$f":"LOOKUP(P$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*P3","v":1.6666666666666668E-3},{"$f":"LOOKUP(Q$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*Q3","v":1.6666666666666668E-3},{"$f":"LOOKUP(R$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*R3","v":1.6666666666666668E-3},{"$f":"LOOKUP(S$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*S3","v":1.6666666666666668E-3},{"$f":"LOOKUP(T$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*T3","v":1.6666666666666668E-3},{"$f":"LOOKUP(U$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*U3","v":1.6666666666666668E-3},{"$f":"LOOKUP(V$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*V3","v":1.6666666666666668E-3},{"$f":"LOOKUP(W$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*W3","v":1.6666666666666668E-3},{"$f":"LOOKUP(X$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*X3","v":1.6666666666666668E-3},{"$f":"LOOKUP(Y$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*Y3","v":1.6666666666666668E-3},{"$f":"LOOKUP(Z$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*Z3","v":0.01},{"$f":"LOOKUP(AA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AA3","v":0.01},{"$f":"LOOKUP(AB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AB3","v":0.01},{"$f":"LOOKUP(AC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AC3","v":0.01},{"$f":"LOOKUP(AD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AD3","v":0.01},{"$f":"LOOKUP(AE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AE3","v":0.01},{"$f":"LOOKUP(AF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AF3","v":0.01},{"$f":"LOOKUP(AG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AG3","v":0.01},{"$f":"LOOKUP(AH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AH3","v":0.01},{"$f":"LOOKUP(AI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AI3","v":0.01},{"$f":"LOOKUP(AJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AJ3","v":0.01},{"$f":"LOOKUP(AK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AK3","v":0.01},{"$f":"LOOKUP(AL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AL3","v":0.01},{"$f":"LOOKUP(AM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AM3","v":0.01},{"$f":"LOOKUP(AN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AN3","v":0.01},{"$f":"LOOKUP(AO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AO3","v":0.01},{"$f":"LOOKUP(AP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AP3","v":0.01},{"$f":"LOOKUP(AQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AQ3","v":0.01},{"$f":"LOOKUP(AR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AR3","v":0.01},{"$f":"LOOKUP(AS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AS3","v":0.01},{"$f":"LOOKUP(AT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AT3","v":0.01},{"$f":"LOOKUP(AU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AU3","v":0.01},{"$f":"LOOKUP(AV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AV3","v":0.01},{"$f":"LOOKUP(AW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AW3","v":0.01},{"$f":"LOOKUP(AX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AX3","v":0.01},{"$f":"LOOKUP(AY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AY3","v":0.01},{"$f":"LOOKUP(AZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*AZ3","v":0.01},{"$f":"LOOKUP(BA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BA3","v":0.01},{"$f":"LOOKUP(BB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BB3","v":0.01},{"$f":"LOOKUP(BC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BC3","v":0.01},{"$f":"LOOKUP(BD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BD3","v":0.01},{"$f":"LOOKUP(BE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BE3","v":0.01},{"$f":"LOOKUP(BF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BF3","v":0.01},{"$f":"LOOKUP(BG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BG3","v":0.01},{"$f":"LOOKUP(BH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BH3","v":0.01},{"$f":"LOOKUP(BI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BI3","v":0.01},{"$f":"LOOKUP(BJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BJ3","v":0.01},{"$f":"LOOKUP(BK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BK3","v":0.01},{"$f":"LOOKUP(BL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BL3","v":0.01},{"$f":"LOOKUP(BM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BM3","v":0.01},{"$f":"LOOKUP(BN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BN3","v":0.01},{"$f":"LOOKUP(BO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BO3","v":0.01},{"$f":"LOOKUP(BP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BP3","v":0.01},{"$f":"LOOKUP(BQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BQ3","v":0.01},{"$f":"LOOKUP(BR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BR3","v":0.01},{"$f":"LOOKUP(BS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BS3","v":0.01},{"$f":"LOOKUP(BT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BT3","v":0.01},{"$f":"LOOKUP(BU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BU3","v":0.01},{"$f":"LOOKUP(BV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BV3","v":0.01},{"$f":"LOOKUP(BW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BW3","v":0.01},{"$f":"LOOKUP(BX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BX3","v":0.01},{"$f":"LOOKUP(BY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BY3","v":0.01},{"$f":"LOOKUP(BZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*BZ3","v":0.01},{"$f":"LOOKUP(CA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CA3","v":0.01},{"$f":"LOOKUP(CB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CB3","v":0.01},{"$f":"LOOKUP(CC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CC3","v":0.01},{"$f":"LOOKUP(CD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CD3","v":0.01},{"$f":"LOOKUP(CE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CE3","v":0.01},{"$f":"LOOKUP(CF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CF3","v":0.01},{"$f":"LOOKUP(CG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CG3","v":0.01},{"$f":"LOOKUP(CH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CH3","v":0.01},{"$f":"LOOKUP(CI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CI3","v":0.01},{"$f":"LOOKUP(CJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CJ3","v":0.01},{"$f":"LOOKUP(CK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CK3","v":0.01},{"$f":"LOOKUP(CL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CL3","v":0.01},{"$f":"LOOKUP(CM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CM3","v":0.01},{"$f":"LOOKUP(CN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CN3","v":0.01},{"$f":"LOOKUP(CO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CO3","v":0.01},{"$f":"LOOKUP(CP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CP3","v":0.01},{"$f":"LOOKUP(CQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CQ3","v":0.01},{"$f":"LOOKUP(CR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CR3","v":0.01},{"$f":"LOOKUP(CS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CS3","v":0.01},{"$f":"LOOKUP(CT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CT3","v":0.01},{"$f":"LOOKUP(CU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CU3","v":0.01},{"$f":"LOOKUP(CV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CV3","v":0.01},{"$f":"LOOKUP(CW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CW3","v":0.01},{"$f":"LOOKUP(CX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CX3","v":0.01},{"$f":"LOOKUP(CY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CY3","v":0.01},{"$f":"LOOKUP(CZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*CZ3","v":0.01},{"$f":"LOOKUP(DA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DA3","v":0.01},{"$f":"LOOKUP(DB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DB3","v":0.01},{"$f":"LOOKUP(DC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DC3","v":0.01},{"$f":"LOOKUP(DD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DD3","v":0.01},{"$f":"LOOKUP(DE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DE3","v":0.01},{"$f":"LOOKUP(DF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DF3","v":0.01},{"$f":"LOOKUP(DG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DG3","v":0.01},{"$f":"LOOKUP(DH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DH3","v":0.01},{"$f":"LOOKUP(DI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DI3","v":0.01},{"$f":"LOOKUP(DJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DJ3","v":0.01},{"$f":"LOOKUP(DK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DK3","v":0.01},{"$f":"LOOKUP(DL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DL3","v":0.01},{"$f":"LOOKUP(DM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DM3","v":0.01},{"$f":"LOOKUP(DN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DN3","v":0.01},{"$f":"LOOKUP(DO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DO3","v":0.01},{"$f":"LOOKUP(DP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DP3","v":0.01},{"$f":"LOOKUP(DQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DQ3","v":0.01},{"$f":"LOOKUP(DR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DR3","v":0.01},{"$f":"LOOKUP(DS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DS3","v":0.01},{"$f":"LOOKUP(DT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DT3","v":0.01},{"$f":"LOOKUP(DU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DU3","v":0.01},{"$f":"LOOKUP(DV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DV3","v":0.01},{"$f":"LOOKUP(DW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DW3","v":0.01},{"$f":"LOOKUP(DX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DX3","v":0.01},{"$f":"LOOKUP(DY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DY3","v":0.01},{"$f":"LOOKUP(DZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*DZ3","v":0.01},{"$f":"LOOKUP(EA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*EA3","v":0.01},{"$f":"LOOKUP(EB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*EB3","v":0.01},{"$f":"LOOKUP(EC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*EC3","v":0.01},{"$f":"LOOKUP(ED$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*ED3","v":0.01},{"$f":"LOOKUP(EE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!58:58)/12*EE3","v":0.01}]
[null,null,null,null,"Interest Cost","EUR'000",null,null,null,null,null,{"$f":"L146*L141","v":0},{"$f":"M146*M141","v":0},0.77150307003711605,1.8501959057421946,1.8630767988518893,2.5895944581785284,2.6056019657979732,4.0488417589907293,5.4981844238534077,6.953655766937902,6.98811710756046,7.0227241711185844,7.0574775738150599,7.8059602326388458,49.204899699896977,48.01015118191075,46.803455178744663,45.53845890446518,44.316915483135894,43.020876986559827,41.764216081167682,40.444405420278962,39.197062409528115,37.889704846676544,36.622537112868294,35.292151727519226,33.999151471809881,32.642371979420801,31.322651965469301,29.938780071408278,28.591533169487217,27.182717724447027,25.806905918969083,24.366313158855156,23.011181629704925,21.561318466012821,20.147471617543161,18.667637958997748,17.223556718360641,15.716147753920508,14.240697671480065,12.698566674419899,11.191170305026278,9.6163316649265163,8.0756597413320357,6.4670125825502174,4.8917115698787157,3.2944849518317949,1.6303313876343963,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,{"$f":"BY146*BY141","v":-1.1244051734138338E-9},-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9]
[null,null,null,null,"Interest During Construction","EUR'000",null,null,null,null,null,{"$f":"L147*L$6","v":0},{"$f":"M147*M$6","v":0},0.77150307003711605,1.8501959057421946,1.8630767988518893,2.5895944581785284,2.6056019657979732,4.0488417589907293,5.4981844238534077,6.953655766937902,6.98811710756046,7.0227241711185844,7.0574775738150599,7.8059602326388458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY147*BY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest Expense","EUR'000",null,null,null,null,null,{"$f":"L147-L148","v":0},{"$f":"M147-M148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,49.204899699896977,48.01015118191075,46.803455178744663,45.53845890446518,44.316915483135894,43.020876986559827,41.764216081167682,40.444405420278962,39.197062409528115,37.889704846676544,36.622537112868294,35.292151727519226,33.999151471809881,32.642371979420801,31.322651965469301,29.938780071408278,28.591533169487217,27.182717724447027,25.806905918969083,24.366313158855156,23.011181629704925,21.561318466012821,20.147471617543161,18.667637958997748,17.223556718360641,15.716147753920508,14.240697671480065,12.698566674419899,11.191170305026278,9.6163316649265163,8.0756597413320357,6.4670125825502174,4.8917115698787157,3.2944849518317949,1.6303313876343963,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,{"$f":"BY147-BY148","v":-1.1244051734138338E-9},-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9]
[]
[null,null,null,null,"Up-Front Fee","EUR'000",null,{"$f":"'InputC - Structure'!G57","v":1.0999999999999999E-2},{"$f":"H50","v":4920.4899701021359},null,null,{"$f":"$H151*$I151*L$99","v":54.125389671123493},{"$f":"$H151*$I151*M$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H151*$I151*BY$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Commitment Fee"]
[null,null,null,null,"Undrawn Balance","EUR'000",null,{"$f":"H50","v":4920.4899701021359},null,null,null,{"$f":"$H154-L141","v":4920.4899701021359},{"$f":"$H154-M141","v":4920.4899701021359},4457.5881280798667,3810.3724266568192,3802.6438907910024,3366.7332951950189,3357.128790623352,2491.1849147076982,1621.5793157900916,748.29650993939504,727.61970556586039,706.8554674309853,686.00342581309997,236.91383051882895,1.124381014960818E-7,119.4748519110608,240.14445222766972,366.64407965561804,488.79842178854688,618.40227144615346,744.06836198536803,876.04942807423959,1000.7837291493247,1131.5194854344813,1258.2362588153064,1391.2747973502132,1520.5748229211476,1656.2527721600559,1788.224773555206,1926.6119629613081,2061.3366531534143,2202.2181976574334,2339.7993782052276,2483.8586542166204,2619.3718071316434,2764.3581235008537,2905.7428083478198,3053.7261742023611,3198.1342982660717,3348.8751947100855,3496.4202029541293,3650.633302660146,3801.3729395995078,3958.8568036094844,4112.9239959689321,4273.7887118471144,4431.3188131142642,4591.0414749189567,4757.4568313386962,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,{"$f":"$H154-BY141","v":4920.4899702145767},4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767,4920.4899702145767]
[null,null,null,null,"Periodic Commitment Fee","EUR'000",null,{"$f":"'InputC - Structure'!G63","v":6.0000000000000001E-3},{"$f":"H155/12","v":5.0000000000000001E-4},null,null,{"$f":"$I155*L154*L$6","v":2.4602449850510681},{"$f":"$I155*M154*M$6","v":2.4602449850510681},2.2287940640399335,1.9051862133284097,1.9013219453955013,1.6833666475975095,1.678564395311676,1.245592457353849,0.81078965789504587,0.3741482549696975,0.36380985278293021,0.35342773371549263,0.34300171290655002,0.11845691525941447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I155*BY154*BY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"D51","v":"GFW"}]
[null,null,null,null,"Opening","EUR'000",null,null,null,null,null,{"$f":"K161","v":0},{"$f":"L161","v":0},925.80368404453918,2220.2350868906333,2235.692158622267,3107.5133498142341,3126.7223589575674,4858.6101107888753,6597.8213086240885,8344.3869203254817,8385.740529072551,8427.2690053423012,8468.9730885780718,9367.1522791666139,9840.9799399793956,9582.0052435103134,9322.5125976482941,9054.8632863560233,8795.9467853243113,8526.2239392582705,8264.6078100088198,7994.1121814741346,7737.2274282380695,7471.9751767723437,7214.9914628461893,6949.1436552689465,6691.1379032401574,6424.215915357574,6165.1236402329623,5897.0955366977296,5636.8679134227141,5368.1744288443651,5106.7230576485017,4836.3198804703607,4581.8738157677117,4313.5079805566129,4052.9504142233832,3783.3064572122121,3521.4741282078339,3251.0420832423515,2987.8389571632611,2715.5312518647283,2450.9646238684377,2177.2176894901759,1911.1691683858614,1635.9043028687813,1368.2551088629034,1099.0509121253028,820.89066313385479,550.51063011171186,271.6444309667412,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,{"$f":"BX161","v":-2.2487716933028423E-7},-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7]
[null,null,null,null,"Add: Draws","EUR'000",null,null,null,null,null,{"$f":"L96","v":0},{"$f":"M96","v":925.80368404453918},1294.431402846094,15.457071731633953,871.82119119196727,19.209009143333375,1731.8877518313079,1739.2111978352132,1746.5656117013925,41.353608747068854,41.528476269750719,41.704083235770533,898.17919058854136,473.82766081278254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Repayment","EUR'000",null,null,null,null,null,{"$f":"L104","v":0},{"$f":"M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,258.97469646908155,259.49264586201974,267.64931129226994,258.91650103171156,269.72284606604086,261.61612924945024,270.49562853468524,256.88475323606542,265.25225146572558,256.98371392615479,265.84780757724292,258.00575202878906,266.9219878825831,259.09227512461132,268.02810353523273,260.22762327501522,268.69348457834866,261.45137119586315,270.40317717814088,254.44606470264878,268.36583521109856,260.5575663332296,269.64395701117104,261.83232900437827,270.43204496548265,263.20312607909062,272.3077052985326,264.56662799629055,273.74693437826176,266.04852110431449,275.26486551708007,267.64919400587797,269.20419673760063,278.16024899144804,270.38003302214292,278.86619914497066,271.64443119161837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing","EUR'000",null,null,null,null,null,{"$f":"L158+L159-L160","v":0},{"$f":"M158+M159-M160","v":925.80368404453918},2220.2350868906333,2235.692158622267,3107.5133498142341,3126.7223589575674,4858.6101107888753,6597.8213086240885,8344.3869203254817,8385.740529072551,8427.2690053423012,8468.9730885780718,9367.1522791666139,9840.9799399793956,9582.0052435103134,9322.5125976482941,9054.8632863560233,8795.9467853243113,8526.2239392582705,8264.6078100088198,7994.1121814741346,7737.2274282380695,7471.9751767723437,7214.9914628461893,6949.1436552689465,6691.1379032401574,6424.215915357574,6165.1236402329623,5897.0955366977296,5636.8679134227141,5368.1744288443651,5106.7230576485017,4836.3198804703607,4581.8738157677117,4313.5079805566129,4052.9504142233832,3783.3064572122121,3521.4741282078339,3251.0420832423515,2987.8389571632611,2715.5312518647283,2450.9646238684377,2177.2176894901759,1911.1691683858614,1635.9043028687813,1368.2551088629034,1099.0509121253028,820.89066313385479,550.51063011171186,271.6444309667412,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,{"$f":"BY158+BY159-BY160","v":-2.2487716933028423E-7},-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7,-2.2487716933028423E-7]
[]
[null,null,null,null,"Interest Rate","% p.p.",null,null,null,null,null,{"$f":"LOOKUP(L$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*L3","v":3.3333333333333332E-4},{"$f":"LOOKUP(M$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*M3","v":3.3333333333333332E-4},{"$f":"LOOKUP(N$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*N3","v":3.3333333333333332E-4},{"$f":"LOOKUP(O$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*O3","v":3.3333333333333332E-4},{"$f":"LOOKUP(P$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*P3","v":3.3333333333333332E-4},{"$f":"LOOKUP(Q$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*Q3","v":3.3333333333333332E-4},{"$f":"LOOKUP(R$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*R3","v":3.3333333333333332E-4},{"$f":"LOOKUP(S$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*S3","v":3.3333333333333332E-4},{"$f":"LOOKUP(T$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*T3","v":3.3333333333333332E-4},{"$f":"LOOKUP(U$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*U3","v":3.3333333333333332E-4},{"$f":"LOOKUP(V$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*V3","v":3.3333333333333332E-4},{"$f":"LOOKUP(W$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*W3","v":3.3333333333333332E-4},{"$f":"LOOKUP(X$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*X3","v":3.3333333333333332E-4},{"$f":"LOOKUP(Y$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*Y3","v":3.3333333333333332E-4},{"$f":"LOOKUP(Z$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*Z3","v":2E-3},{"$f":"LOOKUP(AA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AA3","v":2E-3},{"$f":"LOOKUP(AB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AB3","v":2E-3},{"$f":"LOOKUP(AC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AC3","v":2E-3},{"$f":"LOOKUP(AD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AD3","v":2E-3},{"$f":"LOOKUP(AE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AE3","v":2E-3},{"$f":"LOOKUP(AF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AF3","v":2E-3},{"$f":"LOOKUP(AG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AG3","v":2E-3},{"$f":"LOOKUP(AH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AH3","v":2E-3},{"$f":"LOOKUP(AI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AI3","v":2E-3},{"$f":"LOOKUP(AJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AJ3","v":2E-3},{"$f":"LOOKUP(AK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AK3","v":2E-3},{"$f":"LOOKUP(AL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AL3","v":2E-3},{"$f":"LOOKUP(AM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AM3","v":2E-3},{"$f":"LOOKUP(AN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AN3","v":2E-3},{"$f":"LOOKUP(AO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AO3","v":2E-3},{"$f":"LOOKUP(AP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AP3","v":2E-3},{"$f":"LOOKUP(AQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AQ3","v":2E-3},{"$f":"LOOKUP(AR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AR3","v":2E-3},{"$f":"LOOKUP(AS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AS3","v":2E-3},{"$f":"LOOKUP(AT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AT3","v":2E-3},{"$f":"LOOKUP(AU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AU3","v":2E-3},{"$f":"LOOKUP(AV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AV3","v":2E-3},{"$f":"LOOKUP(AW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AW3","v":2E-3},{"$f":"LOOKUP(AX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AX3","v":2E-3},{"$f":"LOOKUP(AY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AY3","v":2E-3},{"$f":"LOOKUP(AZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*AZ3","v":2E-3},{"$f":"LOOKUP(BA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BA3","v":2E-3},{"$f":"LOOKUP(BB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BB3","v":2E-3},{"$f":"LOOKUP(BC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BC3","v":2E-3},{"$f":"LOOKUP(BD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BD3","v":2E-3},{"$f":"LOOKUP(BE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BE3","v":2E-3},{"$f":"LOOKUP(BF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BF3","v":2E-3},{"$f":"LOOKUP(BG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BG3","v":2E-3},{"$f":"LOOKUP(BH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BH3","v":2E-3},{"$f":"LOOKUP(BI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BI3","v":2E-3},{"$f":"LOOKUP(BJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BJ3","v":2E-3},{"$f":"LOOKUP(BK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BK3","v":2E-3},{"$f":"LOOKUP(BL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BL3","v":2E-3},{"$f":"LOOKUP(BM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BM3","v":2E-3},{"$f":"LOOKUP(BN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BN3","v":2E-3},{"$f":"LOOKUP(BO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BO3","v":2E-3},{"$f":"LOOKUP(BP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BP3","v":2E-3},{"$f":"LOOKUP(BQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BQ3","v":2E-3},{"$f":"LOOKUP(BR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BR3","v":2E-3},{"$f":"LOOKUP(BS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BS3","v":2E-3},{"$f":"LOOKUP(BT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BT3","v":2E-3},{"$f":"LOOKUP(BU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BU3","v":2E-3},{"$f":"LOOKUP(BV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BV3","v":2E-3},{"$f":"LOOKUP(BW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BW3","v":2E-3},{"$f":"LOOKUP(BX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BX3","v":2E-3},{"$f":"LOOKUP(BY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BY3","v":2E-3},{"$f":"LOOKUP(BZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*BZ3","v":2E-3},{"$f":"LOOKUP(CA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CA3","v":2E-3},{"$f":"LOOKUP(CB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CB3","v":2E-3},{"$f":"LOOKUP(CC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CC3","v":2E-3},{"$f":"LOOKUP(CD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CD3","v":2E-3},{"$f":"LOOKUP(CE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CE3","v":2E-3},{"$f":"LOOKUP(CF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CF3","v":2E-3},{"$f":"LOOKUP(CG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CG3","v":2E-3},{"$f":"LOOKUP(CH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CH3","v":2E-3},{"$f":"LOOKUP(CI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CI3","v":2E-3},{"$f":"LOOKUP(CJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CJ3","v":2E-3},{"$f":"LOOKUP(CK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CK3","v":2E-3},{"$f":"LOOKUP(CL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CL3","v":2E-3},{"$f":"LOOKUP(CM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CM3","v":2E-3},{"$f":"LOOKUP(CN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CN3","v":2E-3},{"$f":"LOOKUP(CO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CO3","v":2E-3},{"$f":"LOOKUP(CP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CP3","v":2E-3},{"$f":"LOOKUP(CQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CQ3","v":2E-3},{"$f":"LOOKUP(CR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CR3","v":2E-3},{"$f":"LOOKUP(CS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CS3","v":2E-3},{"$f":"LOOKUP(CT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CT3","v":2E-3},{"$f":"LOOKUP(CU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CU3","v":2E-3},{"$f":"LOOKUP(CV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CV3","v":2E-3},{"$f":"LOOKUP(CW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CW3","v":2E-3},{"$f":"LOOKUP(CX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CX3","v":2E-3},{"$f":"LOOKUP(CY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CY3","v":2E-3},{"$f":"LOOKUP(CZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*CZ3","v":2E-3},{"$f":"LOOKUP(DA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DA3","v":2E-3},{"$f":"LOOKUP(DB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DB3","v":2E-3},{"$f":"LOOKUP(DC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DC3","v":2E-3},{"$f":"LOOKUP(DD$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DD3","v":2E-3},{"$f":"LOOKUP(DE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DE3","v":2E-3},{"$f":"LOOKUP(DF$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DF3","v":2E-3},{"$f":"LOOKUP(DG$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DG3","v":2E-3},{"$f":"LOOKUP(DH$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DH3","v":2E-3},{"$f":"LOOKUP(DI$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DI3","v":2E-3},{"$f":"LOOKUP(DJ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DJ3","v":2E-3},{"$f":"LOOKUP(DK$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DK3","v":2E-3},{"$f":"LOOKUP(DL$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DL3","v":2E-3},{"$f":"LOOKUP(DM$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DM3","v":2E-3},{"$f":"LOOKUP(DN$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DN3","v":2E-3},{"$f":"LOOKUP(DO$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DO3","v":2E-3},{"$f":"LOOKUP(DP$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DP3","v":2E-3},{"$f":"LOOKUP(DQ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DQ3","v":2E-3},{"$f":"LOOKUP(DR$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DR3","v":2E-3},{"$f":"LOOKUP(DS$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DS3","v":2E-3},{"$f":"LOOKUP(DT$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DT3","v":2E-3},{"$f":"LOOKUP(DU$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DU3","v":2E-3},{"$f":"LOOKUP(DV$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DV3","v":2E-3},{"$f":"LOOKUP(DW$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DW3","v":2E-3},{"$f":"LOOKUP(DX$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DX3","v":2E-3},{"$f":"LOOKUP(DY$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DY3","v":2E-3},{"$f":"LOOKUP(DZ$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*DZ3","v":2E-3},{"$f":"LOOKUP(EA$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*EA3","v":2E-3},{"$f":"LOOKUP(EB$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*EB3","v":2E-3},{"$f":"LOOKUP(EC$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*EC3","v":2E-3},{"$f":"LOOKUP(ED$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*ED3","v":2E-3},{"$f":"LOOKUP(EE$8,'InputS- Structure'!$14:$14,'InputS- Structure'!59:59)/12*EE3","v":2E-3}]
[null,null,null,null,"Interest Cost","EUR'000",null,null,null,null,null,{"$f":"L163*L158","v":0},{"$f":"M163*M158","v":0},0.30860122801484641,0.74007836229687773,0.74523071954075559,1.0358377832714114,1.0422407863191891,1.6195367035962918,2.1992737695413629,2.7814623067751603,2.7952468430241835,2.8090896684474336,2.8229910295260239,3.1223840930555378,19.681959879958793,19.164010487020626,18.64502519529659,18.109726572712049,17.591893570648622,17.052447878516542,16.529215620017641,15.988224362948269,15.474454856476139,14.943950353544688,14.429982925692379,13.898287310537894,13.382275806480315,12.848431830715148,12.330247280465924,11.79419107339546,11.273735826845428,10.73634885768873,10.213446115297003,9.6726397609407222,9.1637476315354238,8.6270159611132264,8.1059008284467673,7.5666129144244243,7.0429482564156682,6.5020841664847033,5.9756779143265222,5.4310625037294571,4.9019292477368754,4.3544353789803516,3.8223383367717227,3.2718086057375628,2.7365102177258067,2.1981018242506059,1.6417813262677097,1.1010212602234237,0.54328886193348236,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,{"$f":"BY163*BY158","v":-4.4975433866056848E-10},-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10]
[null,null,null,null,"Interest During Construction","EUR'000",null,null,null,null,null,{"$f":"L164*L$6","v":0},{"$f":"M164*M$6","v":0},0.30860122801484641,0.74007836229687773,0.74523071954075559,1.0358377832714114,1.0422407863191891,1.6195367035962918,2.1992737695413629,2.7814623067751603,2.7952468430241835,2.8090896684474336,2.8229910295260239,3.1223840930555378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY164*BY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest Expense","EUR'000",null,null,null,null,null,{"$f":"L164-L165","v":0},{"$f":"M164-M165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19.681959879958793,19.164010487020626,18.64502519529659,18.109726572712049,17.591893570648622,17.052447878516542,16.529215620017641,15.988224362948269,15.474454856476139,14.943950353544688,14.429982925692379,13.898287310537894,13.382275806480315,12.848431830715148,12.330247280465924,11.79419107339546,11.273735826845428,10.73634885768873,10.213446115297003,9.6726397609407222,9.1637476315354238,8.6270159611132264,8.1059008284467673,7.5666129144244243,7.0429482564156682,6.5020841664847033,5.9756779143265222,5.4310625037294571,4.9019292477368754,4.3544353789803516,3.8223383367717227,3.2718086057375628,2.7365102177258067,2.1981018242506059,1.6417813262677097,1.1010212602234237,0.54328886193348236,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,{"$f":"BY164-BY165","v":-4.4975433866056848E-10},-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10]
[]
[null,null,null,null,"Up-Front Fee","EUR'000",null,{"$f":"'InputC - Structure'!G58","v":1.2E-2},{"$f":"H51","v":9840.9799402042681},null,null,{"$f":"$H168*$I168*L$99","v":118.09175928245122},{"$f":"$H168*$I168*M$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H168*$I168*BY$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Commitment Fee"]
[null,null,null,null,"Undrawn Balance","EUR'000",null,{"$f":"H51","v":9840.9799402042681},null,null,null,{"$f":"$H171-L158","v":9840.9799402042681},{"$f":"$H171-M158","v":9840.9799402042681},8915.1762561597297,7620.7448533136348,7605.2877815820011,6733.4665903900341,6714.2575812467003,4982.3698294153928,3243.1586315801796,1496.5930198787864,1455.2394111317171,1413.710934861967,1372.0068516261963,473.82766103765425,2.2487256501335651E-7,258.97469669395468,518.46734255597403,786.11665384824482,1045.0331548799568,1314.7560009459976,1576.3721301954483,1846.8677587301336,2103.7525119661987,2369.0047634319244,2625.9884773580789,2891.8362849353216,3149.8420369641108,3416.7640248466942,3675.8562999713058,3943.8844035065385,4204.1120267815541,4472.805511359903,4734.2568825557664,5004.6600597339075,5259.1061244365565,5527.4719596476552,5788.0295259808845,6057.6734829920561,6319.5058119964342,6589.9378569619166,6853.1409830410066,7125.4486883395402,7390.01531633583,7663.7622507140923,7929.8107718184065,8205.075637335487,8472.7248313413656,8741.9290280789646,9020.089277070414,9290.469310092556,9569.3355092375277,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,{"$f":"$H171-BY158","v":9840.9799404291462},9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462,9840.9799404291462]
[null,null,null,null,"Periodic Commitment Fee","EUR'000",null,{"$f":"'InputC - Structure'!G64","v":8.0000000000000002E-3},{"$f":"H172/12","v":6.6666666666666664E-4},null,null,{"$f":"$I172*L171*L$6","v":6.5606532934695121},{"$f":"$I172*M171*M$6","v":6.5606532934695121},5.9434508374398201,5.0804965688757564,5.0701918543880007,4.4889777269266888,4.4761717208311333,3.3215798862769286,2.1621057543867863,0.9977286799191909,0.97015960742114471,0.94247395657464461,0.91467123441746412,0.31588510735843617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I172*BY171*BY$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Debt Service"]
[null,null,null,{"$f":"D48","v":"EIAF"},null,"EUR'000",null,null,null,null,null,{"$f":"L109+L115","v":0},{"$f":"M109+M115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1035.9428918528474,1035.9428918531594,1064.3369756459319,1029.8815578415424,1068.1304590064824,1035.9872089218466,1067.0527342971923,1014.4413028780752,1043.638575794484,1010.926975868854,1041.9696719968299,1010.8391470354006,1042.0680895596504,1010.9754637365343,1042.2691655902981,1011.2769911732662,1040.8150866751753,1011.8937675253535,1043.2293276082623,981.89613727198935,1031.7528473625689,1000.7292066075713,1032.5717487316283,1001.526116798578,1031.5499032437674,1002.6647097190123,1034.5551997113475,1003.7520436609811,1035.9139213764593,1005.2586734332259,1037.543509017444,1007.1845782770076,1010.9754637362503,1042.2691655902984,1011.2769911730768,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,{"$f":"BY109+BY115","v":-1.7426176908518162E-8},-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8]
[null,null,null,{"$f":"D49","v":"AFDB"},null,"EUR'000",null,null,null,null,null,{"$f":"L126+L132","v":0},{"$f":"M126+M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,692.81366150452891,692.81366150427675,711.80294104157201,688.75998726875855,714.33993136946833,692.84329969272653,713.61917503452617,678.43391653657056,697.96034961951,676.08361925453653,696.84422694541718,676.02488144557208,696.91004624162565,676.11604677290643,697.04452104917448,676.31770106213014,696.07206808356341,676.73018623492851,697.68665428695931,656.66849343718229,690.01146064186503,669.26359672560682,690.55912215909052,669.79655107254132,689.8757365018439,670.55801460138093,691.88560641462777,671.28519735975556,692.7942867474701,672.29279507315528,693.88411572276982,673.58079385905785,676.11604677311857,697.04452104917459,676.31770106236149,1906.3602324508718,1853.3878520510202,2191.3987871380205,2062.5628012655857,2167.2913888649823,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,{"$f":"BY126+BY132","v":2.7410391099654049E-6},2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6]
[null,null,null,"IFC",null,"EUR'000",null,null,null,null,null,{"$f":"L143+L149","v":0},{"$f":"M143+M149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,168.67975149851927,168.67975149851927,173.30308260669327,167.69280103739371,173.92076514074208,168.68696752577421,173.7452821700391,165.17870649536422,169.93281869468476,164.60647822750173,169.66107564777491,164.59217729845369,169.67710071071792,164.61437337457079,169.70984137157163,164.66347026351454,169.47307767350617,164.76389827224116,169.86618193036171,159.87946607387821,167.99749799891507,162.94600331297903,168.13083747208452,163.07576202270852,167.96445316237396,163.26115599796466,168.45379737749667,163.43820361378192,168.67503431500242,163.68352402437463,168.94037561951387,163.99711384970038,164.61437337457079,169.70984137157166,164.66347026351454,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,{"$f":"BY143+BY149","v":-1.1244051734138338E-9},-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9]
[null,null,null,"GFW",null,"EUR'000",null,null,null,null,null,{"$f":"L160+L166","v":0},{"$f":"M160+M166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,278.65665634904036,278.65665634904036,286.29433648756651,277.02622760442364,287.31473963668947,278.66857712796678,287.02484415470286,272.87297759901367,280.72670632220172,271.92766427969946,280.27779050293532,271.90403933932697,280.30426368906342,271.94070695532645,280.35835081569866,272.02181434841066,279.9672204051941,272.18772005355186,280.6166232934379,264.11870446358949,277.529582842634,269.18458229434282,277.74985783961779,269.39894191880268,277.47499322189833,269.7052102455753,278.28338321285912,269.99769050001998,278.64886362599862,270.40295648329482,279.0872038538518,270.92100261161556,271.94070695532645,280.35835081569866,272.02181434841066,279.9672204051941,272.18772005355186,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,{"$f":"BY160+BY166","v":-4.4975433866056848E-10},-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10]
[null,null,null,null,"Total","EUR'000",null,null,null,null,null,{"$f":"SUM(L175:L178)","v":0},{"$f":"SUM(M175:M178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2176.0929612049358,2176.0929612049958,2235.7373357817637,2163.3605737521184,2243.7058951533822,2176.186053268314,2241.4420356564601,2130.9269035090238,2192.2584504308807,2123.5447376305915,2188.7527650929574,2123.360245118753,2188.9595002010574,2123.6465908393379,2189.3818788267426,2124.2799768473214,2186.3274528374391,2125.5755720860752,2191.3987871190211,2062.5628012466391,2167.2913888459834,2102.1233889404998,2169.0115662024209,2103.7973718126304,2166.8650861298838,2106.1890905639334,2173.1779867163309,2108.4731351345386,2176.0321060649303,2111.6379490140507,2179.4552042135792,2115.6834885973813,2123.6465908392661,2189.3818788267431,2124.2799768473633,2186.3274528375155,2125.5755720860216,2191.3987871190197,2062.562801246585,2167.2913888459816,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,{"$f":"SUM(BY175:BY178)","v":2.7220387735448123E-6},2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6]
[]
[null,"Debt Service Reserve"]
[null,null,null,"Total Debt Service",null,"EUR'000",null,null,null,null,null,{"$f":"L179","v":0},{"$f":"M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2176.0929612049358,2176.0929612049958,2235.7373357817637,2163.3605737521184,2243.7058951533822,2176.186053268314,2241.4420356564601,2130.9269035090238,2192.2584504308807,2123.5447376305915,2188.7527650929574,2123.360245118753,2188.9595002010574,2123.6465908393379,2189.3818788267426,2124.2799768473214,2186.3274528374391,2125.5755720860752,2191.3987871190211,2062.5628012466391,2167.2913888459834,2102.1233889404998,2169.0115662024209,2103.7973718126304,2166.8650861298838,2106.1890905639334,2173.1779867163309,2108.4731351345386,2176.0321060649303,2111.6379490140507,2179.4552042135792,2115.6834885973813,2123.6465908392661,2189.3818788267431,2124.2799768473633,2186.3274528375155,2125.5755720860216,2191.3987871190197,2062.562801246585,2167.2913888459816,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,{"$f":"BY179","v":2.7220387735448123E-6},2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6]
[null,null,null,"Next Period Debt Service",null,"EUR'000"]
[null,null,null,"Deficit in Debt Service Reserve",null,"EUR'000"]
[]
[null,null,null,"Opening Balance",null,"EUR'000"]
[null,null,null,"Add: Funding During Construction",null,"EUR'000"]
[null,null,null,"Less: Funding (Repayment) During Operation",null,"EUR'000"]
[null,null,null,"Closing Balance",null,"EUR'000"]
[]
[null,null,null,"Cash Balance of DSRA",null,"EUR'000"]
[null,null,null,"LC Balance of DSR",null,"EUR'000"]
[]
[null,null,null,"Fees on DSR",null,"EUR'000"]
[]
[null,null,"Equity Cash Flow"]
[null,null,null,"EBITDA",null,"EUR'000",null,null,null,null,null,{"$f":"L19","v":0},{"$f":"M19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,{"$f":"BY19","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: LC Fees",null,"EUR'000"]
[null,null,null,"Add: DSRA Changes",null,"EUR'000"]
[null,null,null,"Less: Total Debt Service",null,"EUR'000",null,null,null,null,null,{"$f":"L179","v":0},{"$f":"M179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2176.0929612049358,2176.0929612049958,2235.7373357817637,2163.3605737521184,2243.7058951533822,2176.186053268314,2241.4420356564601,2130.9269035090238,2192.2584504308807,2123.5447376305915,2188.7527650929574,2123.360245118753,2188.9595002010574,2123.6465908393379,2189.3818788267426,2124.2799768473214,2186.3274528374391,2125.5755720860752,2191.3987871190211,2062.5628012466391,2167.2913888459834,2102.1233889404998,2169.0115662024209,2103.7973718126304,2166.8650861298838,2106.1890905639334,2173.1779867163309,2108.4731351345386,2176.0321060649303,2111.6379490140507,2179.4552042135792,2115.6834885973813,2123.6465908392661,2189.3818788267431,2124.2799768473633,2186.3274528375155,2125.5755720860216,2191.3987871190197,2062.562801246585,2167.2913888459816,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,{"$f":"BY179","v":2.7220387735448123E-6},2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6,2.7220387735448123E-6]
[null,null,null,"Equity Cash Flow",null,"EUR'000",null,null,null,null,null,{"$f":"L197-L200","v":0},{"$f":"M197-M200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,435.21859228021094,435.21859228015092,447.14746719555797,432.67211478959689,448.74117906994024,435.23721069288922,448.28840717060621,426.18538074119351,438.45169012561973,424.70894756540974,437.75055305797196,424.6720490631119,437.79190007968509,424.72931820733083,437.87637580489809,424.85599540906378,437.26549060712932,425.11511445670021,438.27975746335323,412.5125602888138,433.45827780874561,420.42467782758604,433.80231328003356,420.75947440212576,433.37301726561827,421.23781815227221,434.63559738281538,421.69462706639342,435.20642125253516,422.32758984229622,435.89104088226486,423.13669775902554,424.72931820740268,437.87637580489763,424.85599540902194,437.26549060705293,425.11511445675387,438.2797574633546,412.51256028886792,433.45827780874743,2522.5480640460469,2602.8138767604155,2524.5568434927172,2600.2381006734631,2527.4269059941666,2607.8135813771073,2530.167759478893,2611.2385245954265,2533.965536134308,2615.3462423738051,2538.8201836343678,{"$f":"BY197-BY200","v":2538.8201836343678},2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6]
[]
[null,null,null,"Less: Equity Cash Flow pre-COD",null,"EUR'000",null,null,null,null,null,{"$f":"L90","v":532.23299778915168},{"$f":"M90","v":17586.388548888131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Equity Cash Flow",null,"EUR'000",null,null,null,{"$f":"SUM(L204:XFD204)","v":47649.634541451494},null,{"$f":"L201-L203","v":-532.23299778915168},{"$f":"M201-M203","v":-17586.388548888131},0,0,0,0,0,0,0,0,0,0,0,0,435.21859228021094,435.21859228015092,447.14746719555797,432.67211478959689,448.74117906994024,435.23721069288922,448.28840717060621,426.18538074119351,438.45169012561973,424.70894756540974,437.75055305797196,424.6720490631119,437.79190007968509,424.72931820733083,437.87637580489809,424.85599540906378,437.26549060712932,425.11511445670021,438.27975746335323,412.5125602888138,433.45827780874561,420.42467782758604,433.80231328003356,420.75947440212576,433.37301726561827,421.23781815227221,434.63559738281538,421.69462706639342,435.20642125253516,422.32758984229622,435.89104088226486,423.13669775902554,424.72931820740268,437.87637580489763,424.85599540902194,437.26549060705293,425.11511445675387,438.2797574633546,412.51256028886792,433.45827780874743,2522.5480640460469,2602.8138767604155,2524.5568434927172,2600.2381006734631,2527.4269059941666,2607.8135813771073,2530.167759478893,2611.2385245954265,2533.965536134308,2615.3462423738051,2538.8201836343678,{"$f":"BY201-BY203","v":2538.8201836343678},2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6]
[]
[null,null,null,"Equity IRR",null,"%",null,{"$f":"XIRR(L204:EE204,L5:EE5,0.2)","v":6.6788837313652052E-2}]
[null,null,null,"DSCR",null,"x",null,{"$f":"MIN(L207:EE207)","v":1.2000000000174995},null,null,null,{"$f":"IF(L200>2,L197/L200)","v":false},{"$f":"IF(M200>2,M197/M200)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,1.2000000000180249,1.2000000000179918,1.2000000000175357,1.2000000000181075,1.2000000000174995,1.2000000000180253,1.2000000000175397,1.2000000000184843,1.2000000000179922,1.2000000000185027,1.2000000000179922,1.2000000000185373,1.2000000000180331,1.2000000000185829,1.2000000000180642,1.2000000000186413,1.2000000000181315,1.2000000000185762,1.2000000000180473,1.2000000000191442,1.200000000018248,1.2000000000187838,1.2000000000182338,1.2000000000188229,1.2000000000182944,1.2000000000187474,1.2000000000181987,1.2000000000187272,1.200000000018175,1.2000000000186992,1.2000000000181463,1.2000000000186934,1.2000000000186233,1.200000000018064,1.2000000000186177,1.2000000000180897,1.2000000000186066,1.2000000000180482,1.2000000000191757,1.2000000000182491,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BY200>2,BY197/BY200)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Graphs"]
[null,null,null,"Operating Period",null,null,null,null,null,null,null,{"$f":"K210+L7","v":0},{"$f":"L210+M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BX210+BY7","v":52},53,54,55,56,57,58,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59]
[null,null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"L19","v":0},{"$f":"M19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,{"$f":"BY19","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7,L5,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M7,M5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30",{"$f":"IF(BY7,BY5,NA())","v":"2049-12-31"},"2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"D175","v":"EIAF"},null,null,null,null,null,null,null,{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1035.9428918528474,1035.9428918531594,1064.3369756459319,1029.8815578415424,1068.1304590064824,1035.9872089218466,1067.0527342971923,1014.4413028780752,1043.638575794484,1010.926975868854,1041.9696719968299,1010.8391470354006,1042.0680895596504,1010.9754637365343,1042.2691655902981,1011.2769911732662,1040.8150866751753,1011.8937675253535,{"$f":"AR175","v":1043.2293276082623},981.89613727198935,1031.7528473625689,1000.7292066075713,1032.5717487316283,1001.526116798578,1031.5499032437674,1002.6647097190123,1034.5551997113475,1003.7520436609811,1035.9139213764593,1005.2586734332259,1037.543509017444,1007.1845782770076,1010.9754637362503,1042.2691655902984,1011.2769911730768,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,{"$f":"BX175","v":-1.7426176908518162E-8},-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,{"$f":"DD175","v":-1.7426176908518162E-8},-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8,-1.7426176908518162E-8]
[null,null,null,{"$f":"D176","v":"AFDB"},null,null,null,null,null,null,null,{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,692.81366150452891,692.81366150427675,711.80294104157201,688.75998726875855,714.33993136946833,692.84329969272653,713.61917503452617,678.43391653657056,697.96034961951,676.08361925453653,696.84422694541718,676.02488144557208,696.91004624162565,676.11604677290643,697.04452104917448,676.31770106213014,696.07206808356341,676.73018623492851,{"$f":"AR176","v":697.68665428695931},656.66849343718229,690.01146064186503,669.26359672560682,690.55912215909052,669.79655107254132,689.8757365018439,670.55801460138093,691.88560641462777,671.28519735975556,692.7942867474701,672.29279507315528,693.88411572276982,673.58079385905785,676.11604677311857,697.04452104917459,676.31770106236149,1906.3602324508718,1853.3878520510202,2191.3987871380205,2062.5628012655857,2167.2913888649823,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,{"$f":"BX176","v":2.7410391099654049E-6},2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,{"$f":"DD176","v":2.7410391099654049E-6},2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6,2.7410391099654049E-6]
[null,null,null,{"$f":"D177","v":"IFC"},null,null,null,null,null,null,null,{"$f":"L177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,168.67975149851927,168.67975149851927,173.30308260669327,167.69280103739371,173.92076514074208,168.68696752577421,173.7452821700391,165.17870649536422,169.93281869468476,164.60647822750173,169.66107564777491,164.59217729845369,169.67710071071792,164.61437337457079,169.70984137157163,164.66347026351454,169.47307767350617,164.76389827224116,{"$f":"AR177","v":169.86618193036171},159.87946607387821,167.99749799891507,162.94600331297903,168.13083747208452,163.07576202270852,167.96445316237396,163.26115599796466,168.45379737749667,163.43820361378192,168.67503431500242,163.68352402437463,168.94037561951387,163.99711384970038,164.61437337457079,169.70984137157166,164.66347026351454,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,{"$f":"BX177","v":-1.1244051734138338E-9},-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,{"$f":"DD177","v":-1.1244051734138338E-9},-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9,-1.1244051734138338E-9]
[null,null,null,{"$f":"D178","v":"GFW"},null,null,null,null,null,null,null,{"$f":"L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,278.65665634904036,278.65665634904036,286.29433648756651,277.02622760442364,287.31473963668947,278.66857712796678,287.02484415470286,272.87297759901367,280.72670632220172,271.92766427969946,280.27779050293532,271.90403933932697,280.30426368906342,271.94070695532645,280.35835081569866,272.02181434841066,279.9672204051941,272.18772005355186,{"$f":"AR178","v":280.6166232934379},264.11870446358949,277.529582842634,269.18458229434282,277.74985783961779,269.39894191880268,277.47499322189833,269.7052102455753,278.28338321285912,269.99769050001998,278.64886362599862,270.40295648329482,279.0872038538518,270.92100261161556,271.94070695532645,280.35835081569866,272.02181434841066,279.9672204051941,272.18772005355186,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,{"$f":"BX178","v":-4.4975433866056848E-10},-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,{"$f":"DD178","v":-4.4975433866056848E-10},-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10,-4.4975433866056848E-10]
[null,null,null,"Dividends",null,null,null,null,null,null,null,{"$f":"L211-SUM(L214:L217)","v":0},{"$f":"M211-SUM(M214:M217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,435.21859228021094,435.21859228015092,447.14746719555797,432.67211478959689,448.74117906994024,435.23721069288922,448.28840717060621,426.18538074119351,438.45169012561973,424.70894756540974,437.75055305797196,424.6720490631119,437.79190007968509,424.72931820733083,437.87637580489809,424.85599540906378,437.26549060712932,425.11511445670021,438.27975746335323,412.5125602888138,433.45827780874561,420.42467782758604,433.80231328003356,420.75947440212576,433.37301726561827,421.23781815227221,434.63559738281538,421.69462706639342,435.20642125253516,422.32758984229622,435.89104088226486,423.13669775902554,424.72931820740268,437.87637580489763,424.85599540902194,437.26549060705293,425.11511445675387,438.2797574633546,412.51256028886792,433.45827780874743,2522.5480640460469,2602.8138767604155,2524.5568434927172,2600.2381006734631,2527.4269059941666,2607.8135813771073,2530.167759478893,2611.2385245954265,2533.965536134308,2615.3462423738051,2538.8201836343678,{"$f":"BY211-SUM(BY214:BY217)","v":2538.8201836343678},2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,2538.8201836343678,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6,-2.7220387735448123E-6]
[]
[null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MOD(L220,2)=0","v":false},{"$f":"MOD(M220,2)=0","v":true},false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,{"$f":"MOD(BY220,2)=0","v":true},false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true]
[null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(M221,L222+1,L222)","v":2},{"$f":"IF(N221,M222+1,M222)","v":2},{"$f":"IF(O221,N222+1,N222)","v":3},3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,26,26,27,27,28,28,29,29,30,30,31,31,32,32,33,33,34,34,{"$f":"IF(CA221,BZ222+1,BZ222)","v":35},35,36,36,37,37,38,38,39,39,40,40,41,41,42,42,43,43,44,44,45,45,46,46,47,47,48,48,49,49,50,50,51,51,52,52,53,53,54,54,55,55,56,56,57,57,58,58,59,59,60,60,61,61,62,62,63]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L222,210:210,213:213)","v":"2024-06-30"},{"$f":"INDEX($Z$213:$EE$213,M222)","v":"2024-12-31"},{"$f":"INDEX($Z$213:$EE$213,N222)","v":"2024-12-31"},{"$f":"INDEX($Z$213:$EE$213,O222)","v":"2025-06-30"},{"$f":"INDEX($Z$213:$EE$213,P222)","v":"2025-06-30"},{"$f":"INDEX($Z$213:$EE$213,Q222)","v":"2025-12-31"},{"$f":"INDEX($Z$213:$EE$213,R222)","v":"2025-12-31"},{"$f":"INDEX($Z$213:$EE$213,S222)","v":"2026-06-30"},{"$f":"INDEX($Z$213:$EE$213,T222)","v":"2026-06-30"},{"$f":"INDEX($Z$213:$EE$213,U222)","v":"2026-12-31"},{"$f":"INDEX($Z$213:$EE$213,V222)","v":"2026-12-31"},{"$f":"INDEX($Z$213:$EE$213,W222)","v":"2027-06-30"},{"$f":"INDEX($Z$213:$EE$213,X222)","v":"2027-06-30"},{"$f":"INDEX($Z$213:$EE$213,Y222)","v":"2027-12-31"},{"$f":"INDEX($Z$213:$EE$213,Z222)","v":"2027-12-31"},{"$f":"INDEX($Z$213:$EE$213,AA222)","v":"2028-06-30"},{"$f":"INDEX($Z$213:$EE$213,AB222)","v":"2028-06-30"},{"$f":"INDEX($Z$213:$EE$213,AC222)","v":"2028-12-31"},{"$f":"INDEX($Z$213:$EE$213,AD222)","v":"2028-12-31"},{"$f":"INDEX($Z$213:$EE$213,AE222)","v":"2029-06-30"},{"$f":"INDEX($Z$213:$EE$213,AF222)","v":"2029-06-30"},{"$f":"INDEX($Z$213:$EE$213,AG222)","v":"2029-12-31"},{"$f":"INDEX($Z$213:$EE$213,AH222)","v":"2029-12-31"},{"$f":"INDEX($Z$213:$EE$213,AI222)","v":"2030-06-30"},{"$f":"INDEX($Z$213:$EE$213,AJ222)","v":"2030-06-30"},{"$f":"INDEX($Z$213:$EE$213,AK222)","v":"2030-12-31"},{"$f":"INDEX($Z$213:$EE$213,AL222)","v":"2030-12-31"},{"$f":"INDEX($Z$213:$EE$213,AM222)","v":"2031-06-30"},{"$f":"INDEX($Z$213:$EE$213,AN222)","v":"2031-06-30"},{"$f":"INDEX($Z$213:$EE$213,AO222)","v":"2031-12-31"},{"$f":"INDEX($Z$213:$EE$213,AP222)","v":"2031-12-31"},{"$f":"INDEX($Z$213:$EE$213,AQ222)","v":"2032-06-30"},{"$f":"INDEX($Z$213:$EE$213,AR222)","v":"2032-06-30"},{"$f":"INDEX($Z$213:$EE$213,AS222)","v":"2032-12-31"},{"$f":"INDEX($Z$213:$EE$213,AT222)","v":"2032-12-31"},{"$f":"INDEX($Z$213:$EE$213,AU222)","v":"2033-06-30"},{"$f":"INDEX($Z$213:$EE$213,AV222)","v":"2033-06-30"},{"$f":"INDEX($Z$213:$EE$213,AW222)","v":"2033-12-31"},{"$f":"INDEX($Z$213:$EE$213,AX222)","v":"2033-12-31"},{"$f":"INDEX($Z$213:$EE$213,AY222)","v":"2034-06-30"},{"$f":"INDEX($Z$213:$EE$213,AZ222)","v":"2034-06-30"},{"$f":"INDEX($Z$213:$EE$213,BA222)","v":"2034-12-31"},{"$f":"INDEX($Z$213:$EE$213,BB222)","v":"2034-12-31"},{"$f":"INDEX($Z$213:$EE$213,BC222)","v":"2035-06-30"},{"$f":"INDEX($Z$213:$EE$213,BD222)","v":"2035-06-30"},{"$f":"INDEX($Z$213:$EE$213,BE222)","v":"2035-12-31"},{"$f":"INDEX($Z$213:$EE$213,BF222)","v":"2035-12-31"},{"$f":"INDEX($Z$213:$EE$213,BG222)","v":"2036-06-30"},{"$f":"INDEX($Z$213:$EE$213,BH222)","v":"2036-06-30"},{"$f":"INDEX($Z$213:$EE$213,BI222)","v":"2036-12-31"},{"$f":"INDEX($Z$213:$EE$213,BJ222)","v":"2036-12-31"},{"$f":"INDEX($Z$213:$EE$213,BK222)","v":"2037-06-30"},{"$f":"INDEX($Z$213:$EE$213,BL222)","v":"2037-06-30"},{"$f":"INDEX($Z$213:$EE$213,BM222)","v":"2037-12-31"},{"$f":"INDEX($Z$213:$EE$213,BN222)","v":"2037-12-31"},{"$f":"INDEX($Z$213:$EE$213,BO222)","v":"2038-06-30"},{"$f":"INDEX($Z$213:$EE$213,BP222)","v":"2038-06-30"},{"$f":"INDEX($Z$213:$EE$213,BQ222)","v":"2038-12-31"},{"$f":"INDEX($Z$213:$EE$213,BR222)","v":"2038-12-31"},{"$f":"INDEX($Z$213:$EE$213,BS222)","v":"2039-06-30"},{"$f":"INDEX($Z$213:$EE$213,BT222)","v":"2039-06-30"},{"$f":"INDEX($Z$213:$EE$213,BU222)","v":"2039-12-31"},{"$f":"INDEX($Z$213:$EE$213,BV222)","v":"2039-12-31"},{"$f":"INDEX($Z$213:$EE$213,BW222)","v":"2040-06-30"},{"$f":"INDEX($Z$213:$EE$213,BX222)","v":"2040-06-30"},{"$f":"INDEX($Z$213:$EE$213,BY222)","v":"2040-12-31"},{"$f":"INDEX($Z$213:$EE$213,BZ222)","v":"2040-12-31"},{"$f":"INDEX($Z$213:$EE$213,CA222)","v":"2041-06-30"},{"$f":"INDEX($Z$213:$EE$213,CB222)","v":"2041-06-30"},{"$f":"INDEX($Z$213:$EE$213,CC222)","v":"2041-12-31"},{"$f":"INDEX($Z$213:$EE$213,CD222)","v":"2041-12-31"},{"$f":"INDEX($Z$213:$EE$213,CE222)","v":"2042-06-30"},{"$f":"INDEX($Z$213:$EE$213,CF222)","v":"2042-06-30"},{"$f":"INDEX($Z$213:$EE$213,CG222)","v":"2042-12-31"},{"$f":"INDEX($Z$213:$EE$213,CH222)","v":"2042-12-31"},{"$f":"INDEX($Z$213:$EE$213,CI222)","v":"2043-06-30"},{"$f":"INDEX($Z$213:$EE$213,CJ222)","v":"2043-06-30"},{"$f":"INDEX($Z$213:$EE$213,CK222)","v":"2043-12-31"},{"$f":"INDEX($Z$213:$EE$213,CL222)","v":"2043-12-31"},{"$f":"INDEX($Z$213:$EE$213,CM222)","v":"2044-06-30"},{"$f":"INDEX($Z$213:$EE$213,CN222)","v":"2044-06-30"},{"$f":"INDEX($Z$213:$EE$213,CO222)","v":"2044-12-31"},{"$f":"INDEX($Z$213:$EE$213,CP222)","v":"2044-12-31"},{"$f":"INDEX($Z$213:$EE$213,CQ222)","v":"2045-06-30"},{"$f":"INDEX($Z$213:$EE$213,CR222)","v":"2045-06-30"},{"$f":"INDEX($Z$213:$EE$213,CS222)","v":"2045-12-31"},{"$f":"INDEX($Z$213:$EE$213,CT222)","v":"2045-12-31"},{"$f":"INDEX($Z$213:$EE$213,CU222)","v":"2046-06-30"},{"$f":"INDEX($Z$213:$EE$213,CV222)","v":"2046-06-30"},{"$f":"INDEX($Z$213:$EE$213,CW222)","v":"2046-12-31"},{"$f":"INDEX($Z$213:$EE$213,CX222)","v":"2046-12-31"},{"$f":"INDEX($Z$213:$EE$213,CY222)","v":"2047-06-30"},{"$f":"INDEX($Z$213:$EE$213,CZ222)","v":"2047-06-30"},{"$f":"INDEX($Z$213:$EE$213,DA222)","v":"2047-12-31"},{"$f":"INDEX($Z$213:$EE$213,DB222)","v":"2047-12-31"},{"$f":"INDEX($Z$213:$EE$213,DC222)","v":"2048-06-30"},{"$f":"INDEX($Z$213:$EE$213,DD222)","v":"2048-06-30"},{"$f":"INDEX($Z$213:$EE$213,DE222)","v":"2048-12-31"},{"$f":"INDEX($Z$213:$EE$213,DF222)","v":"2048-12-31"},{"$f":"INDEX($Z$213:$EE$213,DG222)","v":"2049-06-30"},{"$f":"INDEX($Z$213:$EE$213,DH222)","v":"2049-06-30"},{"$f":"INDEX($Z$213:$EE$213,DI222)","v":"2049-12-31"},{"$f":"INDEX($Z$213:$EE$213,DJ222)","v":"2049-12-31"},{"$f":"INDEX($Z$213:$EE$213,DK222)","v":"2050-06-30"},{"$f":"INDEX($Z$213:$EE$213,DL222)","v":"2050-06-30"},{"$f":"INDEX($Z$213:$EE$213,DM222)","v":"2050-12-31"},{"$f":"INDEX($Z$213:$EE$213,DN222)","v":"2050-12-31"},{"$f":"INDEX($Z$213:$EE$213,DO222)","v":"2051-06-30"},{"$f":"INDEX($Z$213:$EE$213,DP222)","v":"2051-06-30"},{"$f":"INDEX($Z$213:$EE$213,DQ222)","v":"2051-12-31"},{"$f":"INDEX($Z$213:$EE$213,DR222)","v":"2051-12-31"},{"$f":"INDEX($Z$213:$EE$213,DS222)","v":"2052-06-30"},{"$f":"INDEX($Z$213:$EE$213,DT222)","v":"2052-06-30"},{"$f":"INDEX($Z$213:$EE$213,DU222)","v":"2052-12-31"},{"$f":"INDEX($Z$213:$EE$213,DV222)","v":"2052-12-31"},{"$f":"INDEX($Z$213:$EE$213,DW222)","v":"2053-06-30"},{"$f":"INDEX($Z$213:$EE$213,DX222)","v":"2053-06-30"},{"$f":"INDEX($Z$213:$EE$213,DY222)","v":{"$error":"#N/A"}},{"$f":"INDEX($Z$213:$EE$213,DZ222)","v":{"$error":"#N/A"}},{"$f":"INDEX($Z$213:$EE$213,EA222)","v":{"$error":"#N/A"}},{"$f":"INDEX($Z$213:$EE$213,EB222)","v":{"$error":"#N/A"}},{"$f":"INDEX($Z$213:$EE$213,EC222)","v":{"$error":"#N/A"}},{"$f":"INDEX($Z$213:$EE$213,ED222)","v":{"$error":"#N/A"}},{"$f":"INDEX($Z$213:$EE$213,EE222)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"D214","v":"EIAF"},null,null,null,null,null,null,null,{"$f":"LOOKUP(L$220,$210:$210,214:214)","v":1035.9428918528474},{"$f":"INDEX($Z214:$EE214,L$222)","v":1035.9428918528474},{"$f":"INDEX($Z214:$EE214,M$222)","v":1035.9428918531594},{"$f":"INDEX($Z214:$EE214,N$222)","v":1035.9428918531594},{"$f":"INDEX($Z214:$EE214,O$222)","v":1064.3369756459319},{"$f":"INDEX($Z214:$EE214,P$222)","v":1064.3369756459319},{"$f":"INDEX($Z214:$EE214,Q$222)","v":1029.8815578415424},{"$f":"INDEX($Z214:$EE214,R$222)","v":1029.8815578415424},{"$f":"INDEX($Z214:$EE214,S$222)","v":1068.1304590064824},{"$f":"INDEX($Z214:$EE214,T$222)","v":1068.1304590064824},{"$f":"INDEX($Z214:$EE214,U$222)","v":1035.9872089218466},{"$f":"INDEX($Z214:$EE214,V$222)","v":1035.9872089218466},{"$f":"INDEX($Z214:$EE214,W$222)","v":1067.0527342971923},{"$f":"INDEX($Z214:$EE214,X$222)","v":1067.0527342971923},{"$f":"INDEX($Z214:$EE214,Y$222)","v":1014.4413028780752},{"$f":"INDEX($Z214:$EE214,Z$222)","v":1014.4413028780752},{"$f":"INDEX($Z214:$EE214,AA$222)","v":1043.638575794484},{"$f":"INDEX($Z214:$EE214,AB$222)","v":1043.638575794484},{"$f":"INDEX($Z214:$EE214,AC$222)","v":1010.926975868854},{"$f":"INDEX($Z214:$EE214,AD$222)","v":1010.926975868854},{"$f":"INDEX($Z214:$EE214,AE$222)","v":1041.9696719968299},{"$f":"INDEX($Z214:$EE214,AF$222)","v":1041.9696719968299},{"$f":"INDEX($Z214:$EE214,AG$222)","v":1010.8391470354006},{"$f":"INDEX($Z214:$EE214,AH$222)","v":1010.8391470354006},{"$f":"INDEX($Z214:$EE214,AI$222)","v":1042.0680895596504},{"$f":"INDEX($Z214:$EE214,AJ$222)","v":1042.0680895596504},{"$f":"INDEX($Z214:$EE214,AK$222)","v":1010.9754637365343},{"$f":"INDEX($Z214:$EE214,AL$222)","v":1010.9754637365343},{"$f":"INDEX($Z214:$EE214,AM$222)","v":1042.2691655902981},{"$f":"INDEX($Z214:$EE214,AN$222)","v":1042.2691655902981},{"$f":"INDEX($Z214:$EE214,AO$222)","v":1011.2769911732662},{"$f":"INDEX($Z214:$EE214,AP$222)","v":1011.2769911732662},{"$f":"INDEX($Z214:$EE214,AQ$222)","v":1040.8150866751753},{"$f":"INDEX($Z214:$EE214,AR$222)","v":1040.8150866751753},{"$f":"INDEX($Z214:$EE214,AS$222)","v":1011.8937675253535},{"$f":"INDEX($Z214:$EE214,AT$222)","v":1011.8937675253535},{"$f":"INDEX($Z214:$EE214,AU$222)","v":1043.2293276082623},{"$f":"INDEX($Z214:$EE214,AV$222)","v":1043.2293276082623},{"$f":"INDEX($Z214:$EE214,AW$222)","v":981.89613727198935},{"$f":"INDEX($Z214:$EE214,AX$222)","v":981.89613727198935},{"$f":"INDEX($Z214:$EE214,AY$222)","v":1031.7528473625689},{"$f":"INDEX($Z214:$EE214,AZ$222)","v":1031.7528473625689},{"$f":"INDEX($Z214:$EE214,BA$222)","v":1000.7292066075713},{"$f":"INDEX($Z214:$EE214,BB$222)","v":1000.7292066075713},{"$f":"INDEX($Z214:$EE214,BC$222)","v":1032.5717487316283},{"$f":"INDEX($Z214:$EE214,BD$222)","v":1032.5717487316283},{"$f":"INDEX($Z214:$EE214,BE$222)","v":1001.526116798578},{"$f":"INDEX($Z214:$EE214,BF$222)","v":1001.526116798578},{"$f":"INDEX($Z214:$EE214,BG$222)","v":1031.5499032437674},{"$f":"INDEX($Z214:$EE214,BH$222)","v":1031.5499032437674},{"$f":"INDEX($Z214:$EE214,BI$222)","v":1002.6647097190123},{"$f":"INDEX($Z214:$EE214,BJ$222)","v":1002.6647097190123},{"$f":"INDEX($Z214:$EE214,BK$222)","v":1034.5551997113475},{"$f":"INDEX($Z214:$EE214,BL$222)","v":1034.5551997113475},{"$f":"INDEX($Z214:$EE214,BM$222)","v":1003.7520436609811},{"$f":"INDEX($Z214:$EE214,BN$222)","v":1003.7520436609811},{"$f":"INDEX($Z214:$EE214,BO$222)","v":1035.9139213764593},{"$f":"INDEX($Z214:$EE214,BP$222)","v":1035.9139213764593},{"$f":"INDEX($Z214:$EE214,BQ$222)","v":1005.2586734332259},{"$f":"INDEX($Z214:$EE214,BR$222)","v":1005.2586734332259},{"$f":"INDEX($Z214:$EE214,BS$222)","v":1037.543509017444},{"$f":"INDEX($Z214:$EE214,BT$222)","v":1037.543509017444},{"$f":"INDEX($Z214:$EE214,BU$222)","v":1007.1845782770076},{"$f":"INDEX($Z214:$EE214,BV$222)","v":1007.1845782770076},{"$f":"INDEX($Z214:$EE214,BW$222)","v":1010.9754637362503},{"$f":"INDEX($Z214:$EE214,BX$222)","v":1010.9754637362503},{"$f":"INDEX($Z214:$EE214,BY$222)","v":1042.2691655902984},{"$f":"INDEX($Z214:$EE214,BZ$222)","v":1042.2691655902984},{"$f":"INDEX($Z214:$EE214,CA$222)","v":1011.2769911730768},{"$f":"INDEX($Z214:$EE214,CB$222)","v":1011.2769911730768},{"$f":"INDEX($Z214:$EE214,CC$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CD$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CE$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CF$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CG$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CH$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CI$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CJ$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CK$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CL$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CM$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CN$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CO$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CP$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CQ$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CR$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CS$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CT$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CU$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CV$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CW$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CX$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CY$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,CZ$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DA$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DB$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DC$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DD$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DE$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DF$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DG$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DH$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DI$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DJ$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DK$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DL$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DM$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DN$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DO$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DP$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DQ$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DR$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DS$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DT$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DU$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DV$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DW$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DX$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DY$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,DZ$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,EA$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,EB$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,EC$222)","v":-1.7426176908518162E-8},{"$f":"INDEX($Z214:$EE214,ED$222)","v":-1.7426176908518162E-8}]
[null,null,null,{"$f":"D215","v":"AFDB"},null,null,null,null,null,null,null,{"$f":"LOOKUP(L$220,$210:$210,215:215)","v":692.81366150452891},{"$f":"INDEX($Z215:$EE215,L$222)","v":692.81366150452891},{"$f":"INDEX($Z215:$EE215,M$222)","v":692.81366150427675},{"$f":"INDEX($Z215:$EE215,N$222)","v":692.81366150427675},{"$f":"INDEX($Z215:$EE215,O$222)","v":711.80294104157201},{"$f":"INDEX($Z215:$EE215,P$222)","v":711.80294104157201},{"$f":"INDEX($Z215:$EE215,Q$222)","v":688.75998726875855},{"$f":"INDEX($Z215:$EE215,R$222)","v":688.75998726875855},{"$f":"INDEX($Z215:$EE215,S$222)","v":714.33993136946833},{"$f":"INDEX($Z215:$EE215,T$222)","v":714.33993136946833},{"$f":"INDEX($Z215:$EE215,U$222)","v":692.84329969272653},{"$f":"INDEX($Z215:$EE215,V$222)","v":692.84329969272653},{"$f":"INDEX($Z215:$EE215,W$222)","v":713.61917503452617},{"$f":"INDEX($Z215:$EE215,X$222)","v":713.61917503452617},{"$f":"INDEX($Z215:$EE215,Y$222)","v":678.43391653657056},{"$f":"INDEX($Z215:$EE215,Z$222)","v":678.43391653657056},{"$f":"INDEX($Z215:$EE215,AA$222)","v":697.96034961951},{"$f":"INDEX($Z215:$EE215,AB$222)","v":697.96034961951},{"$f":"INDEX($Z215:$EE215,AC$222)","v":676.08361925453653},{"$f":"INDEX($Z215:$EE215,AD$222)","v":676.08361925453653},{"$f":"INDEX($Z215:$EE215,AE$222)","v":696.84422694541718},{"$f":"INDEX($Z215:$EE215,AF$222)","v":696.84422694541718},{"$f":"INDEX($Z215:$EE215,AG$222)","v":676.02488144557208},{"$f":"INDEX($Z215:$EE215,AH$222)","v":676.02488144557208},{"$f":"INDEX($Z215:$EE215,AI$222)","v":696.91004624162565},{"$f":"INDEX($Z215:$EE215,AJ$222)","v":696.91004624162565},{"$f":"INDEX($Z215:$EE215,AK$222)","v":676.11604677290643},{"$f":"INDEX($Z215:$EE215,AL$222)","v":676.11604677290643},{"$f":"INDEX($Z215:$EE215,AM$222)","v":697.04452104917448},{"$f":"INDEX($Z215:$EE215,AN$222)","v":697.04452104917448},{"$f":"INDEX($Z215:$EE215,AO$222)","v":676.31770106213014},{"$f":"INDEX($Z215:$EE215,AP$222)","v":676.31770106213014},{"$f":"INDEX($Z215:$EE215,AQ$222)","v":696.07206808356341},{"$f":"INDEX($Z215:$EE215,AR$222)","v":696.07206808356341},{"$f":"INDEX($Z215:$EE215,AS$222)","v":676.73018623492851},{"$f":"INDEX($Z215:$EE215,AT$222)","v":676.73018623492851},{"$f":"INDEX($Z215:$EE215,AU$222)","v":697.68665428695931},{"$f":"INDEX($Z215:$EE215,AV$222)","v":697.68665428695931},{"$f":"INDEX($Z215:$EE215,AW$222)","v":656.66849343718229},{"$f":"INDEX($Z215:$EE215,AX$222)","v":656.66849343718229},{"$f":"INDEX($Z215:$EE215,AY$222)","v":690.01146064186503},{"$f":"INDEX($Z215:$EE215,AZ$222)","v":690.01146064186503},{"$f":"INDEX($Z215:$EE215,BA$222)","v":669.26359672560682},{"$f":"INDEX($Z215:$EE215,BB$222)","v":669.26359672560682},{"$f":"INDEX($Z215:$EE215,BC$222)","v":690.55912215909052},{"$f":"INDEX($Z215:$EE215,BD$222)","v":690.55912215909052},{"$f":"INDEX($Z215:$EE215,BE$222)","v":669.79655107254132},{"$f":"INDEX($Z215:$EE215,BF$222)","v":669.79655107254132},{"$f":"INDEX($Z215:$EE215,BG$222)","v":689.8757365018439},{"$f":"INDEX($Z215:$EE215,BH$222)","v":689.8757365018439},{"$f":"INDEX($Z215:$EE215,BI$222)","v":670.55801460138093},{"$f":"INDEX($Z215:$EE215,BJ$222)","v":670.55801460138093},{"$f":"INDEX($Z215:$EE215,BK$222)","v":691.88560641462777},{"$f":"INDEX($Z215:$EE215,BL$222)","v":691.88560641462777},{"$f":"INDEX($Z215:$EE215,BM$222)","v":671.28519735975556},{"$f":"INDEX($Z215:$EE215,BN$222)","v":671.28519735975556},{"$f":"INDEX($Z215:$EE215,BO$222)","v":692.7942867474701},{"$f":"INDEX($Z215:$EE215,BP$222)","v":692.7942867474701},{"$f":"INDEX($Z215:$EE215,BQ$222)","v":672.29279507315528},{"$f":"INDEX($Z215:$EE215,BR$222)","v":672.29279507315528},{"$f":"INDEX($Z215:$EE215,BS$222)","v":693.88411572276982},{"$f":"INDEX($Z215:$EE215,BT$222)","v":693.88411572276982},{"$f":"INDEX($Z215:$EE215,BU$222)","v":673.58079385905785},{"$f":"INDEX($Z215:$EE215,BV$222)","v":673.58079385905785},{"$f":"INDEX($Z215:$EE215,BW$222)","v":676.11604677311857},{"$f":"INDEX($Z215:$EE215,BX$222)","v":676.11604677311857},{"$f":"INDEX($Z215:$EE215,BY$222)","v":697.04452104917459},{"$f":"INDEX($Z215:$EE215,BZ$222)","v":697.04452104917459},{"$f":"INDEX($Z215:$EE215,CA$222)","v":676.31770106236149},{"$f":"INDEX($Z215:$EE215,CB$222)","v":676.31770106236149},{"$f":"INDEX($Z215:$EE215,CC$222)","v":1906.3602324508718},{"$f":"INDEX($Z215:$EE215,CD$222)","v":1906.3602324508718},{"$f":"INDEX($Z215:$EE215,CE$222)","v":1853.3878520510202},{"$f":"INDEX($Z215:$EE215,CF$222)","v":1853.3878520510202},{"$f":"INDEX($Z215:$EE215,CG$222)","v":2191.3987871380205},{"$f":"INDEX($Z215:$EE215,CH$222)","v":2191.3987871380205},{"$f":"INDEX($Z215:$EE215,CI$222)","v":2062.5628012655857},{"$f":"INDEX($Z215:$EE215,CJ$222)","v":2062.5628012655857},{"$f":"INDEX($Z215:$EE215,CK$222)","v":2167.2913888649823},{"$f":"INDEX($Z215:$EE215,CL$222)","v":2167.2913888649823},{"$f":"INDEX($Z215:$EE215,CM$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CN$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CO$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CP$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CQ$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CR$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CS$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CT$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CU$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CV$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CW$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CX$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CY$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,CZ$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DA$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DB$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DC$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DD$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DE$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DF$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DG$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DH$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DI$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DJ$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DK$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DL$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DM$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DN$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DO$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DP$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DQ$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DR$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DS$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DT$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DU$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DV$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DW$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DX$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DY$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,DZ$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,EA$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,EB$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,EC$222)","v":2.7410391099654049E-6},{"$f":"INDEX($Z215:$EE215,ED$222)","v":2.7410391099654049E-6}]
[null,null,null,"IFC",null,null,null,null,null,null,null,168.67975149851927,{"$f":"INDEX($Z216:$EE216,L$222)","v":168.67975149851927},{"$f":"INDEX($Z216:$EE216,M$222)","v":168.67975149851927},{"$f":"INDEX($Z216:$EE216,N$222)","v":168.67975149851927},{"$f":"INDEX($Z216:$EE216,O$222)","v":173.30308260669327},{"$f":"INDEX($Z216:$EE216,P$222)","v":173.30308260669327},{"$f":"INDEX($Z216:$EE216,Q$222)","v":167.69280103739371},{"$f":"INDEX($Z216:$EE216,R$222)","v":167.69280103739371},{"$f":"INDEX($Z216:$EE216,S$222)","v":173.92076514074208},{"$f":"INDEX($Z216:$EE216,T$222)","v":173.92076514074208},{"$f":"INDEX($Z216:$EE216,U$222)","v":168.68696752577421},{"$f":"INDEX($Z216:$EE216,V$222)","v":168.68696752577421},{"$f":"INDEX($Z216:$EE216,W$222)","v":173.7452821700391},{"$f":"INDEX($Z216:$EE216,X$222)","v":173.7452821700391},{"$f":"INDEX($Z216:$EE216,Y$222)","v":165.17870649536422},{"$f":"INDEX($Z216:$EE216,Z$222)","v":165.17870649536422},{"$f":"INDEX($Z216:$EE216,AA$222)","v":169.93281869468476},{"$f":"INDEX($Z216:$EE216,AB$222)","v":169.93281869468476},{"$f":"INDEX($Z216:$EE216,AC$222)","v":164.60647822750173},{"$f":"INDEX($Z216:$EE216,AD$222)","v":164.60647822750173},{"$f":"INDEX($Z216:$EE216,AE$222)","v":169.66107564777491},{"$f":"INDEX($Z216:$EE216,AF$222)","v":169.66107564777491},{"$f":"INDEX($Z216:$EE216,AG$222)","v":164.59217729845369},{"$f":"INDEX($Z216:$EE216,AH$222)","v":164.59217729845369},{"$f":"INDEX($Z216:$EE216,AI$222)","v":169.67710071071792},{"$f":"INDEX($Z216:$EE216,AJ$222)","v":169.67710071071792},{"$f":"INDEX($Z216:$EE216,AK$222)","v":164.61437337457079},{"$f":"INDEX($Z216:$EE216,AL$222)","v":164.61437337457079},{"$f":"INDEX($Z216:$EE216,AM$222)","v":169.70984137157163},{"$f":"INDEX($Z216:$EE216,AN$222)","v":169.70984137157163},{"$f":"INDEX($Z216:$EE216,AO$222)","v":164.66347026351454},{"$f":"INDEX($Z216:$EE216,AP$222)","v":164.66347026351454},{"$f":"INDEX($Z216:$EE216,AQ$222)","v":169.47307767350617},{"$f":"INDEX($Z216:$EE216,AR$222)","v":169.47307767350617},{"$f":"INDEX($Z216:$EE216,AS$222)","v":164.76389827224116},{"$f":"INDEX($Z216:$EE216,AT$222)","v":164.76389827224116},{"$f":"INDEX($Z216:$EE216,AU$222)","v":169.86618193036171},{"$f":"INDEX($Z216:$EE216,AV$222)","v":169.86618193036171},{"$f":"INDEX($Z216:$EE216,AW$222)","v":159.87946607387821},{"$f":"INDEX($Z216:$EE216,AX$222)","v":159.87946607387821},{"$f":"INDEX($Z216:$EE216,AY$222)","v":167.99749799891507},{"$f":"INDEX($Z216:$EE216,AZ$222)","v":167.99749799891507},{"$f":"INDEX($Z216:$EE216,BA$222)","v":162.94600331297903},{"$f":"INDEX($Z216:$EE216,BB$222)","v":162.94600331297903},{"$f":"INDEX($Z216:$EE216,BC$222)","v":168.13083747208452},{"$f":"INDEX($Z216:$EE216,BD$222)","v":168.13083747208452},{"$f":"INDEX($Z216:$EE216,BE$222)","v":163.07576202270852},{"$f":"INDEX($Z216:$EE216,BF$222)","v":163.07576202270852},{"$f":"INDEX($Z216:$EE216,BG$222)","v":167.96445316237396},{"$f":"INDEX($Z216:$EE216,BH$222)","v":167.96445316237396},{"$f":"INDEX($Z216:$EE216,BI$222)","v":163.26115599796466},{"$f":"INDEX($Z216:$EE216,BJ$222)","v":163.26115599796466},{"$f":"INDEX($Z216:$EE216,BK$222)","v":168.45379737749667},{"$f":"INDEX($Z216:$EE216,BL$222)","v":168.45379737749667},{"$f":"INDEX($Z216:$EE216,BM$222)","v":163.43820361378192},{"$f":"INDEX($Z216:$EE216,BN$222)","v":163.43820361378192},{"$f":"INDEX($Z216:$EE216,BO$222)","v":168.67503431500242},{"$f":"INDEX($Z216:$EE216,BP$222)","v":168.67503431500242},{"$f":"INDEX($Z216:$EE216,BQ$222)","v":163.68352402437463},{"$f":"INDEX($Z216:$EE216,BR$222)","v":163.68352402437463},{"$f":"INDEX($Z216:$EE216,BS$222)","v":168.94037561951387},{"$f":"INDEX($Z216:$EE216,BT$222)","v":168.94037561951387},{"$f":"INDEX($Z216:$EE216,BU$222)","v":163.99711384970038},{"$f":"INDEX($Z216:$EE216,BV$222)","v":163.99711384970038},{"$f":"INDEX($Z216:$EE216,BW$222)","v":164.61437337457079},{"$f":"INDEX($Z216:$EE216,BX$222)","v":164.61437337457079},{"$f":"INDEX($Z216:$EE216,BY$222)","v":169.70984137157166},{"$f":"INDEX($Z216:$EE216,BZ$222)","v":169.70984137157166},{"$f":"INDEX($Z216:$EE216,CA$222)","v":164.66347026351454},{"$f":"INDEX($Z216:$EE216,CB$222)","v":164.66347026351454},{"$f":"INDEX($Z216:$EE216,CC$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CD$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CE$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CF$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CG$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CH$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CI$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CJ$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CK$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CL$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CM$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CN$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CO$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CP$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CQ$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CR$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CS$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CT$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CU$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CV$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CW$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CX$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CY$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,CZ$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DA$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DB$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DC$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DD$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DE$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DF$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DG$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DH$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DI$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DJ$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DK$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DL$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DM$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DN$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DO$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DP$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DQ$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DR$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DS$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DT$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DU$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DV$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DW$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DX$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DY$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,DZ$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,EA$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,EB$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,EC$222)","v":-1.1244051734138338E-9},{"$f":"INDEX($Z216:$EE216,ED$222)","v":-1.1244051734138338E-9}]
[null,null,null,"GFW",null,null,null,null,null,null,null,278.65665634904036,{"$f":"INDEX($Z217:$EE217,L$222)","v":278.65665634904036},{"$f":"INDEX($Z217:$EE217,M$222)","v":278.65665634904036},{"$f":"INDEX($Z217:$EE217,N$222)","v":278.65665634904036},{"$f":"INDEX($Z217:$EE217,O$222)","v":286.29433648756651},{"$f":"INDEX($Z217:$EE217,P$222)","v":286.29433648756651},{"$f":"INDEX($Z217:$EE217,Q$222)","v":277.02622760442364},{"$f":"INDEX($Z217:$EE217,R$222)","v":277.02622760442364},{"$f":"INDEX($Z217:$EE217,S$222)","v":287.31473963668947},{"$f":"INDEX($Z217:$EE217,T$222)","v":287.31473963668947},{"$f":"INDEX($Z217:$EE217,U$222)","v":278.66857712796678},{"$f":"INDEX($Z217:$EE217,V$222)","v":278.66857712796678},{"$f":"INDEX($Z217:$EE217,W$222)","v":287.02484415470286},{"$f":"INDEX($Z217:$EE217,X$222)","v":287.02484415470286},{"$f":"INDEX($Z217:$EE217,Y$222)","v":272.87297759901367},{"$f":"INDEX($Z217:$EE217,Z$222)","v":272.87297759901367},{"$f":"INDEX($Z217:$EE217,AA$222)","v":280.72670632220172},{"$f":"INDEX($Z217:$EE217,AB$222)","v":280.72670632220172},{"$f":"INDEX($Z217:$EE217,AC$222)","v":271.92766427969946},{"$f":"INDEX($Z217:$EE217,AD$222)","v":271.92766427969946},{"$f":"INDEX($Z217:$EE217,AE$222)","v":280.27779050293532},{"$f":"INDEX($Z217:$EE217,AF$222)","v":280.27779050293532},{"$f":"INDEX($Z217:$EE217,AG$222)","v":271.90403933932697},{"$f":"INDEX($Z217:$EE217,AH$222)","v":271.90403933932697},{"$f":"INDEX($Z217:$EE217,AI$222)","v":280.30426368906342},{"$f":"INDEX($Z217:$EE217,AJ$222)","v":280.30426368906342},{"$f":"INDEX($Z217:$EE217,AK$222)","v":271.94070695532645},{"$f":"INDEX($Z217:$EE217,AL$222)","v":271.94070695532645},{"$f":"INDEX($Z217:$EE217,AM$222)","v":280.35835081569866},{"$f":"INDEX($Z217:$EE217,AN$222)","v":280.35835081569866},{"$f":"INDEX($Z217:$EE217,AO$222)","v":272.02181434841066},{"$f":"INDEX($Z217:$EE217,AP$222)","v":272.02181434841066},{"$f":"INDEX($Z217:$EE217,AQ$222)","v":279.9672204051941},{"$f":"INDEX($Z217:$EE217,AR$222)","v":279.9672204051941},{"$f":"INDEX($Z217:$EE217,AS$222)","v":272.18772005355186},{"$f":"INDEX($Z217:$EE217,AT$222)","v":272.18772005355186},{"$f":"INDEX($Z217:$EE217,AU$222)","v":280.6166232934379},{"$f":"INDEX($Z217:$EE217,AV$222)","v":280.6166232934379},{"$f":"INDEX($Z217:$EE217,AW$222)","v":264.11870446358949},{"$f":"INDEX($Z217:$EE217,AX$222)","v":264.11870446358949},{"$f":"INDEX($Z217:$EE217,AY$222)","v":277.529582842634},{"$f":"INDEX($Z217:$EE217,AZ$222)","v":277.529582842634},{"$f":"INDEX($Z217:$EE217,BA$222)","v":269.18458229434282},{"$f":"INDEX($Z217:$EE217,BB$222)","v":269.18458229434282},{"$f":"INDEX($Z217:$EE217,BC$222)","v":277.74985783961779},{"$f":"INDEX($Z217:$EE217,BD$222)","v":277.74985783961779},{"$f":"INDEX($Z217:$EE217,BE$222)","v":269.39894191880268},{"$f":"INDEX($Z217:$EE217,BF$222)","v":269.39894191880268},{"$f":"INDEX($Z217:$EE217,BG$222)","v":277.47499322189833},{"$f":"INDEX($Z217:$EE217,BH$222)","v":277.47499322189833},{"$f":"INDEX($Z217:$EE217,BI$222)","v":269.7052102455753},{"$f":"INDEX($Z217:$EE217,BJ$222)","v":269.7052102455753},{"$f":"INDEX($Z217:$EE217,BK$222)","v":278.28338321285912},{"$f":"INDEX($Z217:$EE217,BL$222)","v":278.28338321285912},{"$f":"INDEX($Z217:$EE217,BM$222)","v":269.99769050001998},{"$f":"INDEX($Z217:$EE217,BN$222)","v":269.99769050001998},{"$f":"INDEX($Z217:$EE217,BO$222)","v":278.64886362599862},{"$f":"INDEX($Z217:$EE217,BP$222)","v":278.64886362599862},{"$f":"INDEX($Z217:$EE217,BQ$222)","v":270.40295648329482},{"$f":"INDEX($Z217:$EE217,BR$222)","v":270.40295648329482},{"$f":"INDEX($Z217:$EE217,BS$222)","v":279.0872038538518},{"$f":"INDEX($Z217:$EE217,BT$222)","v":279.0872038538518},{"$f":"INDEX($Z217:$EE217,BU$222)","v":270.92100261161556},{"$f":"INDEX($Z217:$EE217,BV$222)","v":270.92100261161556},{"$f":"INDEX($Z217:$EE217,BW$222)","v":271.94070695532645},{"$f":"INDEX($Z217:$EE217,BX$222)","v":271.94070695532645},{"$f":"INDEX($Z217:$EE217,BY$222)","v":280.35835081569866},{"$f":"INDEX($Z217:$EE217,BZ$222)","v":280.35835081569866},{"$f":"INDEX($Z217:$EE217,CA$222)","v":272.02181434841066},{"$f":"INDEX($Z217:$EE217,CB$222)","v":272.02181434841066},{"$f":"INDEX($Z217:$EE217,CC$222)","v":279.9672204051941},{"$f":"INDEX($Z217:$EE217,CD$222)","v":279.9672204051941},{"$f":"INDEX($Z217:$EE217,CE$222)","v":272.18772005355186},{"$f":"INDEX($Z217:$EE217,CF$222)","v":272.18772005355186},{"$f":"INDEX($Z217:$EE217,CG$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CH$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CI$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CJ$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CK$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CL$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CM$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CN$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CO$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CP$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CQ$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CR$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CS$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CT$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CU$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CV$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CW$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CX$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CY$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,CZ$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DA$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DB$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DC$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DD$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DE$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DF$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DG$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DH$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DI$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DJ$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DK$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DL$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DM$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DN$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DO$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DP$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DQ$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DR$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DS$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DT$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DU$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DV$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DW$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DX$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DY$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,DZ$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,EA$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,EB$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,EC$222)","v":-4.4975433866056848E-10},{"$f":"INDEX($Z217:$EE217,ED$222)","v":-4.4975433866056848E-10}]
[null,null,null,"Dividends",null,null,null,null,null,null,null,435.21859228021094,{"$f":"INDEX($Z218:$EE218,L$222)","v":435.21859228021094},{"$f":"INDEX($Z218:$EE218,M$222)","v":435.21859228015092},{"$f":"INDEX($Z218:$EE218,N$222)","v":435.21859228015092},{"$f":"INDEX($Z218:$EE218,O$222)","v":447.14746719555797},{"$f":"INDEX($Z218:$EE218,P$222)","v":447.14746719555797},{"$f":"INDEX($Z218:$EE218,Q$222)","v":432.67211478959689},{"$f":"INDEX($Z218:$EE218,R$222)","v":432.67211478959689},{"$f":"INDEX($Z218:$EE218,S$222)","v":448.74117906994024},{"$f":"INDEX($Z218:$EE218,T$222)","v":448.74117906994024},{"$f":"INDEX($Z218:$EE218,U$222)","v":435.23721069288922},{"$f":"INDEX($Z218:$EE218,V$222)","v":435.23721069288922},{"$f":"INDEX($Z218:$EE218,W$222)","v":448.28840717060621},{"$f":"INDEX($Z218:$EE218,X$222)","v":448.28840717060621},{"$f":"INDEX($Z218:$EE218,Y$222)","v":426.18538074119351},{"$f":"INDEX($Z218:$EE218,Z$222)","v":426.18538074119351},{"$f":"INDEX($Z218:$EE218,AA$222)","v":438.45169012561973},{"$f":"INDEX($Z218:$EE218,AB$222)","v":438.45169012561973},{"$f":"INDEX($Z218:$EE218,AC$222)","v":424.70894756540974},{"$f":"INDEX($Z218:$EE218,AD$222)","v":424.70894756540974},{"$f":"INDEX($Z218:$EE218,AE$222)","v":437.75055305797196},{"$f":"INDEX($Z218:$EE218,AF$222)","v":437.75055305797196},{"$f":"INDEX($Z218:$EE218,AG$222)","v":424.6720490631119},{"$f":"INDEX($Z218:$EE218,AH$222)","v":424.6720490631119},{"$f":"INDEX($Z218:$EE218,AI$222)","v":437.79190007968509},{"$f":"INDEX($Z218:$EE218,AJ$222)","v":437.79190007968509},{"$f":"INDEX($Z218:$EE218,AK$222)","v":424.72931820733083},{"$f":"INDEX($Z218:$EE218,AL$222)","v":424.72931820733083},{"$f":"INDEX($Z218:$EE218,AM$222)","v":437.87637580489809},{"$f":"INDEX($Z218:$EE218,AN$222)","v":437.87637580489809},{"$f":"INDEX($Z218:$EE218,AO$222)","v":424.85599540906378},{"$f":"INDEX($Z218:$EE218,AP$222)","v":424.85599540906378},{"$f":"INDEX($Z218:$EE218,AQ$222)","v":437.26549060712932},{"$f":"INDEX($Z218:$EE218,AR$222)","v":437.26549060712932},{"$f":"INDEX($Z218:$EE218,AS$222)","v":425.11511445670021},{"$f":"INDEX($Z218:$EE218,AT$222)","v":425.11511445670021},{"$f":"INDEX($Z218:$EE218,AU$222)","v":438.27975746335323},{"$f":"INDEX($Z218:$EE218,AV$222)","v":438.27975746335323},{"$f":"INDEX($Z218:$EE218,AW$222)","v":412.5125602888138},{"$f":"INDEX($Z218:$EE218,AX$222)","v":412.5125602888138},{"$f":"INDEX($Z218:$EE218,AY$222)","v":433.45827780874561},{"$f":"INDEX($Z218:$EE218,AZ$222)","v":433.45827780874561},{"$f":"INDEX($Z218:$EE218,BA$222)","v":420.42467782758604},{"$f":"INDEX($Z218:$EE218,BB$222)","v":420.42467782758604},{"$f":"INDEX($Z218:$EE218,BC$222)","v":433.80231328003356},{"$f":"INDEX($Z218:$EE218,BD$222)","v":433.80231328003356},{"$f":"INDEX($Z218:$EE218,BE$222)","v":420.75947440212576},{"$f":"INDEX($Z218:$EE218,BF$222)","v":420.75947440212576},{"$f":"INDEX($Z218:$EE218,BG$222)","v":433.37301726561827},{"$f":"INDEX($Z218:$EE218,BH$222)","v":433.37301726561827},{"$f":"INDEX($Z218:$EE218,BI$222)","v":421.23781815227221},{"$f":"INDEX($Z218:$EE218,BJ$222)","v":421.23781815227221},{"$f":"INDEX($Z218:$EE218,BK$222)","v":434.63559738281538},{"$f":"INDEX($Z218:$EE218,BL$222)","v":434.63559738281538},{"$f":"INDEX($Z218:$EE218,BM$222)","v":421.69462706639342},{"$f":"INDEX($Z218:$EE218,BN$222)","v":421.69462706639342},{"$f":"INDEX($Z218:$EE218,BO$222)","v":435.20642125253516},{"$f":"INDEX($Z218:$EE218,BP$222)","v":435.20642125253516},{"$f":"INDEX($Z218:$EE218,BQ$222)","v":422.32758984229622},{"$f":"INDEX($Z218:$EE218,BR$222)","v":422.32758984229622},{"$f":"INDEX($Z218:$EE218,BS$222)","v":435.89104088226486},{"$f":"INDEX($Z218:$EE218,BT$222)","v":435.89104088226486},{"$f":"INDEX($Z218:$EE218,BU$222)","v":423.13669775902554},{"$f":"INDEX($Z218:$EE218,BV$222)","v":423.13669775902554},{"$f":"INDEX($Z218:$EE218,BW$222)","v":424.72931820740268},{"$f":"INDEX($Z218:$EE218,BX$222)","v":424.72931820740268},{"$f":"INDEX($Z218:$EE218,BY$222)","v":437.87637580489763},{"$f":"INDEX($Z218:$EE218,BZ$222)","v":437.87637580489763},{"$f":"INDEX($Z218:$EE218,CA$222)","v":424.85599540902194},{"$f":"INDEX($Z218:$EE218,CB$222)","v":424.85599540902194},{"$f":"INDEX($Z218:$EE218,CC$222)","v":437.26549060705293},{"$f":"INDEX($Z218:$EE218,CD$222)","v":437.26549060705293},{"$f":"INDEX($Z218:$EE218,CE$222)","v":425.11511445675387},{"$f":"INDEX($Z218:$EE218,CF$222)","v":425.11511445675387},{"$f":"INDEX($Z218:$EE218,CG$222)","v":438.2797574633546},{"$f":"INDEX($Z218:$EE218,CH$222)","v":438.2797574633546},{"$f":"INDEX($Z218:$EE218,CI$222)","v":412.51256028886792},{"$f":"INDEX($Z218:$EE218,CJ$222)","v":412.51256028886792},{"$f":"INDEX($Z218:$EE218,CK$222)","v":433.45827780874743},{"$f":"INDEX($Z218:$EE218,CL$222)","v":433.45827780874743},{"$f":"INDEX($Z218:$EE218,CM$222)","v":2522.5480640460469},{"$f":"INDEX($Z218:$EE218,CN$222)","v":2522.5480640460469},{"$f":"INDEX($Z218:$EE218,CO$222)","v":2602.8138767604155},{"$f":"INDEX($Z218:$EE218,CP$222)","v":2602.8138767604155},{"$f":"INDEX($Z218:$EE218,CQ$222)","v":2524.5568434927172},{"$f":"INDEX($Z218:$EE218,CR$222)","v":2524.5568434927172},{"$f":"INDEX($Z218:$EE218,CS$222)","v":2600.2381006734631},{"$f":"INDEX($Z218:$EE218,CT$222)","v":2600.2381006734631},{"$f":"INDEX($Z218:$EE218,CU$222)","v":2527.4269059941666},{"$f":"INDEX($Z218:$EE218,CV$222)","v":2527.4269059941666},{"$f":"INDEX($Z218:$EE218,CW$222)","v":2607.8135813771073},{"$f":"INDEX($Z218:$EE218,CX$222)","v":2607.8135813771073},{"$f":"INDEX($Z218:$EE218,CY$222)","v":2530.167759478893},{"$f":"INDEX($Z218:$EE218,CZ$222)","v":2530.167759478893},{"$f":"INDEX($Z218:$EE218,DA$222)","v":2611.2385245954265},{"$f":"INDEX($Z218:$EE218,DB$222)","v":2611.2385245954265},{"$f":"INDEX($Z218:$EE218,DC$222)","v":2533.965536134308},{"$f":"INDEX($Z218:$EE218,DD$222)","v":2533.965536134308},{"$f":"INDEX($Z218:$EE218,DE$222)","v":2615.3462423738051},{"$f":"INDEX($Z218:$EE218,DF$222)","v":2615.3462423738051},{"$f":"INDEX($Z218:$EE218,DG$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DH$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DI$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DJ$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DK$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DL$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DM$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DN$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DO$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DP$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DQ$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DR$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DS$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DT$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DU$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DV$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DW$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DX$222)","v":2538.8201836343678},{"$f":"INDEX($Z218:$EE218,DY$222)","v":-2.7220387735448123E-6},{"$f":"INDEX($Z218:$EE218,DZ$222)","v":-2.7220387735448123E-6},{"$f":"INDEX($Z218:$EE218,EA$222)","v":-2.7220387735448123E-6},{"$f":"INDEX($Z218:$EE218,EB$222)","v":-2.7220387735448123E-6},{"$f":"INDEX($Z218:$EE218,EC$222)","v":-2.7220387735448123E-6},{"$f":"INDEX($Z218:$EE218,ED$222)","v":-2.7220387735448123E-6}]

{"sheet":"InputC - Risk","index":6,"n_rows":306,"n_cols":21,"rows_kept":306,"cut":false,"hidden":true,"merged":[]}
["          ",null,null,null,null,null,1]
[]
[null,null,null,null,null,"Applied",{"$f":"INDEX(I3:X3,$G$1)","v":"Base Case"},null,"Base Case","Downside Case","Stress Case","O&M Sensitiviy","Degradation Sensitivity","Base with Cash Sweep","Low Case with Covenant","Base Case with DSR LC","Interest Rate Sensitivity","Volatiity No Mean Reversion","Volatiity with Mean Reversion","Volatiity No MR, All","Volatiity with MR, All"]
[null,null,null,null,null,"R Applied","R Index",null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,"Operations"]
[null,null,"Capital Expenditures",null,"Euro 000's",65000,{"$f":"INDEX(I6:X6,$G$1)","v":65000},null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000]
[null,null,"S-Curve Code",null,"Code",1,{"$f":"INDEX(I7:X7,$G$1)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"O&M Sensitivity Code",null,"Code",1,{"$f":"INDEX(I9:X9,$G$1)","v":1},null,1,1,1,2,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Degradation Sensitiity Code",null,"Code",1,{"$f":"INDEX(I11:X11,$G$1)","v":1},null,1,1,1,1,2,1,1,1,1,1,1,1,1]
[]
[null,null,"Cash Sensitivity",null,"%",1,{"$f":"INDEX(I13:X13,$G$1)","v":1},null,1,0.84,0.7,1,1,1,0.84,1,1,1,1,1,1]
[]
[null,"Credit Protections"]
[null,null,"Cash Sweep",null,"%",0,{"$f":"INDEX(I16:X16,$G$1)","v":0},null,0,0,0,0,0,0.7,0,0,0,0,0.7,0.7,0.7]
[]
[null,null,"Include Cash Trap Covenant",null,"Flag",false,{"$f":"INDEX(I18:X18,$G$1)","v":false},null,false,false,false,false,false,false,false,false,true,false,false,true,true]
[null,null,"Cash Trap Covenant",null,"x",1.2,{"$f":"INDEX(I19:X19,$G$1)","v":1.2},null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[]
[null,null,"Include DSR L/C",null,null,1,{"$f":"INDEX(I21:X21,$G$1)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"DSRA Method (5 None, 2 Period)",null,"Code",5,{"$f":"INDEX(I22:X22,$G$1)","v":5},null,5,5,5,5,5,5,5,2,2,5,5,2,2]
[]
[null,"Statistical"]
[null,null,"Volatility for Monte Carlo",null,"%",0,{"$f":"INDEX(I25:X25,$G$1)","v":0},null,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1]
[]
[null,null,"Mean Reversion ",null,"%",0,{"$f":"INDEX(I27:X27,$G$1)","v":0},null,0,0,0,0,0,0,0,0,0,0,0.3,0,0.3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(I3:U3)","v":"Base Case"}]
[null,null,null,null,null,null,null,null,null,null,null,"Downside Case"]
[null,null,null,null,null,null,null,null,null,null,null,"Stress Case"]
[null,null,null,null,null,null,null,null,null,null,null,"O&M Sensitiviy"]
[null,null,null,null,null,null,null,null,null,null,null,"Degradation Sensitivity"]
[null,null,null,null,null,null,null,null,null,null,null,"Base with Cash Sweep"]
[null,null,null,null,null,null,null,null,null,null,null,"Low Case with Covenant"]
[null,null,null,null,null,null,null,null,null,null,null,"Base Case with DSR LC"]
[null,null,null,null,null,null,null,null,null,null,null,"Interest Rate Sensitivity"]
[null,null,null,null,null,null,null,null,null,null,null,"Volatiity No Mean Reversion"]
[null,null,null,null,null,null,null,null,null,null,null,"Volatiity with Mean Reversion"]
[null,null,null,null,null,null,null,null,null,null,null,"Volatiity No MR, All"]
[null,null,null,null,null,null,null,null,null,null,null,"Volatiity with MR, All"]
[null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]

{"sheet":"InputS - Risk","index":7,"n_rows":30,"n_cols":118,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["          "]
[null,null,null,"Operating Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
[]
[null,"EBITDA"]
[null,null,null,"EBITDA before Sensitivity",null,null,{"$f":"'InputS- Structure'!G24","v":0},{"$f":"'InputS- Structure'!H24","v":2909.6175473171761},{"$f":"'InputS- Structure'!I24","v":2909.6175473171761},{"$f":"'InputS- Structure'!J24","v":2989.3670442176913},{"$f":"'InputS- Structure'!K24","v":2892.5932847456861},{"$f":"'InputS- Structure'!L24","v":3000.0216718405181},{"$f":"'InputS- Structure'!M24","v":2909.7420191600399},{"$f":"'InputS- Structure'!N24","v":2996.9947031245138},{"$f":"'InputS- Structure'!O24","v":2849.2267660612024},{"$f":"'InputS- Structure'!P24","v":2931.2321529204946},{"$f":"'InputS- Structure'!Q24","v":2839.3561953824974},{"$f":"'InputS- Structure'!R24","v":2926.5447596167887},{"$f":"'InputS- Structure'!S24","v":2839.1095135269029},{"$f":"'InputS- Structure'!T24","v":2926.8211816764688},{"$f":"'InputS- Structure'!U24","v":2839.492381606668},{"$f":"'InputS- Structure'!V24","v":2927.3859370812152},{"$f":"'InputS- Structure'!W24","v":2840.3392714575211},{"$f":"'InputS- Structure'!X24","v":2923.3019151145331},{"$f":"'InputS- Structure'!Y24","v":2842.071590208498},{"$f":"'InputS- Structure'!Z24","v":2930.0827114668109},{"$f":"'InputS- Structure'!AA24","v":2757.8182669335479},{"$f":"'InputS- Structure'!AB24","v":2897.8491119447112},{"$f":"'InputS- Structure'!AC24","v":2810.7140678881046},{"$f":"'InputS- Structure'!AD24","v":2900.1491323528203},{"$f":"'InputS- Structure'!AE24","v":2812.9523224230416},{"$f":"'InputS- Structure'!AF24","v":2897.2791097044105},{"$f":"'InputS- Structure'!AG24","v":2816.1502496121466},{"$f":"'InputS- Structure'!AH24","v":2905.7199836228319},{"$f":"'InputS- Structure'!AI24","v":2819.2042074530418},{"$f":"'InputS- Structure'!AJ24","v":2909.5361789264089},{"$f":"'InputS- Structure'!AK24","v":2823.4358272238187},{"$f":"'InputS- Structure'!AL24","v":2914.1131462788667},{"$f":"'InputS- Structure'!AM24","v":2828.8450506209128},{"$f":"'InputS- Structure'!AN24","v":2839.492381606668},{"$f":"'InputS- Structure'!AO24","v":2927.3859370812152},{"$f":"'InputS- Structure'!AP24","v":2840.3392714575211},{"$f":"'InputS- Structure'!AQ24","v":2923.3019151145331},{"$f":"'InputS- Structure'!AR24","v":2842.071590208498},{"$f":"'InputS- Structure'!AS24","v":2930.0827114668109},{"$f":"'InputS- Structure'!AT24","v":2757.8182669335479},{"$f":"'InputS- Structure'!AU24","v":2897.8491119447112},{"$f":"'InputS- Structure'!AV24","v":2810.7140678881046},{"$f":"'InputS- Structure'!AW24","v":2900.1491323528203},{"$f":"'InputS- Structure'!AX24","v":2812.9523224230416},{"$f":"'InputS- Structure'!AY24","v":2897.2791097044105},{"$f":"'InputS- Structure'!AZ24","v":2816.1502496121466},{"$f":"'InputS- Structure'!BA24","v":2905.7199836228319},{"$f":"'InputS- Structure'!BB24","v":2819.2042074530418},{"$f":"'InputS- Structure'!BC24","v":2909.5361789264089},{"$f":"'InputS- Structure'!BD24","v":2823.4358272238187},{"$f":"'InputS- Structure'!BE24","v":2914.1131462788667},{"$f":"'InputS- Structure'!BF24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BG24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BH24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BI24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BJ24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BK24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BL24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BM24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BN24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BO24","v":2828.8450506209128},{"$f":"'InputS- Structure'!BP24","v":0},{"$f":"'InputS- Structure'!BQ24","v":0},{"$f":"'InputS- Structure'!BR24","v":0},{"$f":"'InputS- Structure'!BS24","v":0},{"$f":"'InputS- Structure'!BT24","v":0},{"$f":"'InputS- Structure'!BU24","v":0},{"$f":"'InputS- Structure'!BV24","v":0},{"$f":"'InputS- Structure'!BW24","v":0},{"$f":"'InputS- Structure'!BX24","v":0},{"$f":"'InputS- Structure'!BY24","v":0},{"$f":"'InputS- Structure'!BZ24","v":0},{"$f":"'InputS- Structure'!CA24","v":0},{"$f":"'InputS- Structure'!CB24","v":0},{"$f":"'InputS- Structure'!CC24","v":0},{"$f":"'InputS- Structure'!CD24","v":0},{"$f":"'InputS- Structure'!CE24","v":0},{"$f":"'InputS- Structure'!CF24","v":0},{"$f":"'InputS- Structure'!CG24","v":0},{"$f":"'InputS- Structure'!CH24","v":0},{"$f":"'InputS- Structure'!CI24","v":0},{"$f":"'InputS- Structure'!CJ24","v":0},{"$f":"'InputS- Structure'!CK24","v":0},{"$f":"'InputS- Structure'!CL24","v":0},{"$f":"'InputS- Structure'!CM24","v":0},{"$f":"'InputS- Structure'!CN24","v":0},{"$f":"'InputS- Structure'!CO24","v":0},{"$f":"'InputS- Structure'!CP24","v":0},{"$f":"'InputS- Structure'!CQ24","v":0},{"$f":"'InputS- Structure'!CR24","v":0},{"$f":"'InputS- Structure'!CS24","v":0},{"$f":"'InputS- Structure'!CT24","v":0},{"$f":"'InputS- Structure'!CU24","v":0},{"$f":"'InputS- Structure'!CV24","v":0},{"$f":"'InputS- Structure'!CW24","v":0},{"$f":"'InputS- Structure'!CX24","v":0},{"$f":"'InputS- Structure'!CY24","v":0},{"$f":"'InputS- Structure'!CZ24","v":0},{"$f":"'InputS- Structure'!DA24","v":0},{"$f":"'InputS- Structure'!DB24","v":0},{"$f":"'InputS- Structure'!DC24","v":0},{"$f":"'InputS- Structure'!DD24","v":0},{"$f":"'InputS- Structure'!DE24","v":0},{"$f":"'InputS- Structure'!DF24","v":0},{"$f":"'InputS- Structure'!DG24","v":0},{"$f":"'InputS- Structure'!DH24","v":0},{"$f":"'InputS- Structure'!DI24","v":0},{"$f":"'InputS- Structure'!DJ24","v":0},{"$f":"'InputS- Structure'!DK24","v":0},{"$f":"'InputS- Structure'!DL24","v":0},{"$f":"'InputS- Structure'!DM24","v":0},{"$f":"'InputS- Structure'!DN24","v":0}]
[]
[null,null,null,"O&M Sensitvity"]
[null,null,null,null,"Code",null,{"$f":"'InputC - Risk'!F9","v":1}]
[null,null,null,null,"No Sensitivity",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sensitivity ",2,null,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,300,300,300,300,300,300,300,300,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
[]
[null,null,null,null,{"$f":"INDEX(E9:E10,$G$8)","v":"No Sensitivity"},{"$f":"INDEX(F9:F10,$G$8)","v":1},{"$f":"INDEX(G9:G10,$G$8)","v":0},{"$f":"INDEX(H9:H10,$G$8)","v":0},{"$f":"INDEX(I9:I10,$G$8)","v":0},{"$f":"INDEX(J9:J10,$G$8)","v":0},{"$f":"INDEX(K9:K10,$G$8)","v":0},{"$f":"INDEX(L9:L10,$G$8)","v":0},{"$f":"INDEX(M9:M10,$G$8)","v":0},{"$f":"INDEX(N9:N10,$G$8)","v":0},{"$f":"INDEX(O9:O10,$G$8)","v":0},{"$f":"INDEX(P9:P10,$G$8)","v":0},{"$f":"INDEX(Q9:Q10,$G$8)","v":0},{"$f":"INDEX(R9:R10,$G$8)","v":0},{"$f":"INDEX(S9:S10,$G$8)","v":0},{"$f":"INDEX(T9:T10,$G$8)","v":0},{"$f":"INDEX(U9:U10,$G$8)","v":0},{"$f":"INDEX(V9:V10,$G$8)","v":0},{"$f":"INDEX(W9:W10,$G$8)","v":0},{"$f":"INDEX(X9:X10,$G$8)","v":0},{"$f":"INDEX(Y9:Y10,$G$8)","v":0},{"$f":"INDEX(Z9:Z10,$G$8)","v":0},{"$f":"INDEX(AA9:AA10,$G$8)","v":0},{"$f":"INDEX(AB9:AB10,$G$8)","v":0},{"$f":"INDEX(AC9:AC10,$G$8)","v":0},{"$f":"INDEX(AD9:AD10,$G$8)","v":0},{"$f":"INDEX(AE9:AE10,$G$8)","v":0},{"$f":"INDEX(AF9:AF10,$G$8)","v":0},{"$f":"INDEX(AG9:AG10,$G$8)","v":0},{"$f":"INDEX(AH9:AH10,$G$8)","v":0},{"$f":"INDEX(AI9:AI10,$G$8)","v":0},{"$f":"INDEX(AJ9:AJ10,$G$8)","v":0},{"$f":"INDEX(AK9:AK10,$G$8)","v":0},{"$f":"INDEX(AL9:AL10,$G$8)","v":0},{"$f":"INDEX(AM9:AM10,$G$8)","v":0},{"$f":"INDEX(AN9:AN10,$G$8)","v":0},{"$f":"INDEX(AO9:AO10,$G$8)","v":0},{"$f":"INDEX(AP9:AP10,$G$8)","v":0},{"$f":"INDEX(AQ9:AQ10,$G$8)","v":0},{"$f":"INDEX(AR9:AR10,$G$8)","v":0},{"$f":"INDEX(AS9:AS10,$G$8)","v":0},{"$f":"INDEX(AT9:AT10,$G$8)","v":0},{"$f":"INDEX(AU9:AU10,$G$8)","v":0},{"$f":"INDEX(AV9:AV10,$G$8)","v":0},{"$f":"INDEX(AW9:AW10,$G$8)","v":0},{"$f":"INDEX(AX9:AX10,$G$8)","v":0},{"$f":"INDEX(AY9:AY10,$G$8)","v":0},{"$f":"INDEX(AZ9:AZ10,$G$8)","v":0},{"$f":"INDEX(BA9:BA10,$G$8)","v":0},{"$f":"INDEX(BB9:BB10,$G$8)","v":0},{"$f":"INDEX(BC9:BC10,$G$8)","v":0},{"$f":"INDEX(BD9:BD10,$G$8)","v":0},{"$f":"INDEX(BE9:BE10,$G$8)","v":0},{"$f":"INDEX(BF9:BF10,$G$8)","v":0},{"$f":"INDEX(BG9:BG10,$G$8)","v":0},{"$f":"INDEX(BH9:BH10,$G$8)","v":0},{"$f":"INDEX(BI9:BI10,$G$8)","v":0},{"$f":"INDEX(BJ9:BJ10,$G$8)","v":0},{"$f":"INDEX(BK9:BK10,$G$8)","v":0},{"$f":"INDEX(BL9:BL10,$G$8)","v":0},{"$f":"INDEX(BM9:BM10,$G$8)","v":0},{"$f":"INDEX(BN9:BN10,$G$8)","v":0},{"$f":"INDEX(BO9:BO10,$G$8)","v":0}]
[]
[null,null,null,"Degradation Sensitivity"]
[null,null,null,null,"Code",null,{"$f":"'InputC - Risk'!F11","v":1}]
[null,null,null,null,"No Sensitivity",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sensitivity ",2,null,{"$f":"H5*0.025","v":72.740438682929408},{"$f":"H17*1.025","v":74.558949650002631},{"$f":"I17*1.025","v":76.422923391252695},78.333496476034,80.291833887934843,82.299129735133207,84.356607978511533,86.465523177974319,88.627161257423666,90.84284028885925,93.11391129608073,95.441759078482733,97.827803055444789,100.27349813183091,102.78033558512666,105.34984397475482,107.98359007412368,110.68317982597677,113.45025932162618,116.28651580466682,119.19367869978348,122.17352066727805,125.22785868395999,128.35855515105899,131.56751902983547,134.85670700558134,138.22812468072087,141.68382779773887,145.22592349268234,148.85657157999938,152.57798586949934,156.39243551623682,160.30224640414272,164.30980256424627,168.41754762835242,172.62798631906122,176.94368597703775,181.36727812646367,185.90146007962525,190.54899658161585,195.31272149615623,200.19553953356012,205.20042802189911,210.33043872244659,215.58869969050772,220.97841718277039,226.50287761233963,232.16544955264811,237.96958579146428,243.91882543625087,250.01679607215712,256.26721597396102,262.67389637331001,269.24074378264277,275.97176237720879,282.87105643663898,289.94283284755494,297.19140366874376,304.6211887604623,312.23671847947384]
[]
[null,null,null,null,{"$f":"INDEX(E16:E18,$G$15)","v":"No Sensitivity"},null,{"$f":"INDEX(G16:G18,$G$15)","v":0},{"$f":"INDEX(H16:H18,$G$15)","v":0},{"$f":"INDEX(I16:I18,$G$15)","v":0},{"$f":"INDEX(J16:J18,$G$15)","v":0},{"$f":"INDEX(K16:K18,$G$15)","v":0},{"$f":"INDEX(L16:L18,$G$15)","v":0},{"$f":"INDEX(M16:M18,$G$15)","v":0},{"$f":"INDEX(N16:N18,$G$15)","v":0},{"$f":"INDEX(O16:O18,$G$15)","v":0},{"$f":"INDEX(P16:P18,$G$15)","v":0},{"$f":"INDEX(Q16:Q18,$G$15)","v":0},{"$f":"INDEX(R16:R18,$G$15)","v":0},{"$f":"INDEX(S16:S18,$G$15)","v":0},{"$f":"INDEX(T16:T18,$G$15)","v":0},{"$f":"INDEX(U16:U18,$G$15)","v":0},{"$f":"INDEX(V16:V18,$G$15)","v":0},{"$f":"INDEX(W16:W18,$G$15)","v":0},{"$f":"INDEX(X16:X18,$G$15)","v":0},{"$f":"INDEX(Y16:Y18,$G$15)","v":0},{"$f":"INDEX(Z16:Z18,$G$15)","v":0},{"$f":"INDEX(AA16:AA18,$G$15)","v":0},{"$f":"INDEX(AB16:AB18,$G$15)","v":0},{"$f":"INDEX(AC16:AC18,$G$15)","v":0},{"$f":"INDEX(AD16:AD18,$G$15)","v":0},{"$f":"INDEX(AE16:AE18,$G$15)","v":0},{"$f":"INDEX(AF16:AF18,$G$15)","v":0},{"$f":"INDEX(AG16:AG18,$G$15)","v":0},{"$f":"INDEX(AH16:AH18,$G$15)","v":0},{"$f":"INDEX(AI16:AI18,$G$15)","v":0},{"$f":"INDEX(AJ16:AJ18,$G$15)","v":0},{"$f":"INDEX(AK16:AK18,$G$15)","v":0},{"$f":"INDEX(AL16:AL18,$G$15)","v":0},{"$f":"INDEX(AM16:AM18,$G$15)","v":0},{"$f":"INDEX(AN16:AN18,$G$15)","v":0},{"$f":"INDEX(AO16:AO18,$G$15)","v":0},{"$f":"INDEX(AP16:AP18,$G$15)","v":0},{"$f":"INDEX(AQ16:AQ18,$G$15)","v":0},{"$f":"INDEX(AR16:AR18,$G$15)","v":0},{"$f":"INDEX(AS16:AS18,$G$15)","v":0},{"$f":"INDEX(AT16:AT18,$G$15)","v":0},{"$f":"INDEX(AU16:AU18,$G$15)","v":0},{"$f":"INDEX(AV16:AV18,$G$15)","v":0},{"$f":"INDEX(AW16:AW18,$G$15)","v":0},{"$f":"INDEX(AX16:AX18,$G$15)","v":0},{"$f":"INDEX(AY16:AY18,$G$15)","v":0},{"$f":"INDEX(AZ16:AZ18,$G$15)","v":0},{"$f":"INDEX(BA16:BA18,$G$15)","v":0},{"$f":"INDEX(BB16:BB18,$G$15)","v":0},{"$f":"INDEX(BC16:BC18,$G$15)","v":0},{"$f":"INDEX(BD16:BD18,$G$15)","v":0},{"$f":"INDEX(BE16:BE18,$G$15)","v":0},{"$f":"INDEX(BF16:BF18,$G$15)","v":0},{"$f":"INDEX(BG16:BG18,$G$15)","v":0},{"$f":"INDEX(BH16:BH18,$G$15)","v":0},{"$f":"INDEX(BI16:BI18,$G$15)","v":0},{"$f":"INDEX(BJ16:BJ18,$G$15)","v":0},{"$f":"INDEX(BK16:BK18,$G$15)","v":0},{"$f":"INDEX(BL16:BL18,$G$15)","v":0},{"$f":"INDEX(BM16:BM18,$G$15)","v":0},{"$f":"INDEX(BN16:BN18,$G$15)","v":0},{"$f":"INDEX(BO16:BO18,$G$15)","v":0}]
[]
[null,"Construction"]
[null,null,null,"S-Curve Projected for Structuring",null,1]
[]
[null,null,null,null,"Construction Period",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,null,"Base Case",{"$f":"SUM(H26:T26)","v":1},null,0.34130867611804483,9.8803688682659721E-2,0,6.5869135216662253E-2,0,0.13173827043332451,0.13173827043332451,0.13173827043332451,0,0,0,6.5869135216662253E-2,3.2934553465997475E-2,0]
[null,null,null,null,"Earlier Case",{"$f":"SUM(H27:T27)","v":1},null,0.5,0.3,0.1,0.1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Delay Case",{"$f":"SUM(H28:T28)","v":1},null,0.5,0.3,0.1,0.1,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"INDEX(E26:E29,$F$22)","v":"Base Case"},{"$f":"INDEX(F26:F29,$F$22)","v":1},null,{"$f":"INDEX(H26:H29,$F$22)","v":0.34130867611804483},{"$f":"INDEX(I26:I29,$F$22)","v":9.8803688682659721E-2},{"$f":"INDEX(J26:J29,$F$22)","v":0},{"$f":"INDEX(K26:K29,$F$22)","v":6.5869135216662253E-2},{"$f":"INDEX(L26:L29,$F$22)","v":0},{"$f":"INDEX(M26:M29,$F$22)","v":0.13173827043332451},{"$f":"INDEX(N26:N29,$F$22)","v":0.13173827043332451},{"$f":"INDEX(O26:O29,$F$22)","v":0.13173827043332451},{"$f":"INDEX(P26:P29,$F$22)","v":0},{"$f":"INDEX(Q26:Q29,$F$22)","v":0},{"$f":"INDEX(R26:R29,$F$22)","v":0},{"$f":"INDEX(S26:S29,$F$22)","v":6.5869135216662253E-2},{"$f":"INDEX(T26:T29,$F$22)","v":3.2934553465997475E-2},{"$f":"INDEX(U26:U29,$F$22)","v":0}]

{"sheet":"Cash Flow Waterfall","index":8,"n_rows":134,"n_cols":147,"rows_kept":134,"cut":false,"hidden":true,"merged":[]}
["Sculpting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","*","*","*","*","*","*","*","*","*","*","*"]
[null,null,null,null,"Label ","Model Units","Constant Units","Constants","Constants","Sum",null,"Pre-FC","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down"]
[null,null,null,null,"Counter for Repayment Period","Base Case ",null,null,null,null,null,{"$f":"K46+L45","v":0},{"$f":"L3+M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR3+AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX3+BY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD3+DE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ3+EK45","v":0},0,0,0,0,0,0]
[null,null,null,null,"Period beginning date","Date",null,null,null,null,null,"2022-11-01","2022-12-01","2023-01-01","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","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01","2079-01-01"]
[null,null,null,null,"Period ending date","Date",null,null,null,null,null,"2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30","2079-06-30"]
[null,null,null,null,"Construction period flag","flag",null,0,null,13,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operation period flag","flag",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Age Counter","Counter",null,null,null,null,null,{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"AQ8+AR7","v":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,{"$f":"BW8+BX7","v":51},52,53,54,55,56,57,58,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,{"$f":"DC8+DD7","v":59},59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,{"$f":"EF8+EG7","v":59},59,59,59,59,59,59,59,59,59,59]
[]
[null,"Base Cash Flow"]
[null,null,null,"Base EBITDA",null,"EUR'000",null,null,null,null,null,{"$f":"LOOKUP(L8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*L7","v":0},{"$f":"LOOKUP(M8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*M7","v":0},{"$f":"LOOKUP(N8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*N7","v":0},{"$f":"LOOKUP(O8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*O7","v":0},{"$f":"LOOKUP(P8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*P7","v":0},{"$f":"LOOKUP(Q8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*Q7","v":0},{"$f":"LOOKUP(R8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*R7","v":0},{"$f":"LOOKUP(S8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*S7","v":0},{"$f":"LOOKUP(T8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*T7","v":0},{"$f":"LOOKUP(U8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*U7","v":0},{"$f":"LOOKUP(V8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*V7","v":0},{"$f":"LOOKUP(W8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*W7","v":0},{"$f":"LOOKUP(X8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*X7","v":0},{"$f":"LOOKUP(Y8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*Y7","v":0},{"$f":"LOOKUP(Z8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*Z7","v":2909.6175473171761},{"$f":"LOOKUP(AA8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AA7","v":2909.6175473171761},{"$f":"LOOKUP(AB8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AB7","v":2989.3670442176913},{"$f":"LOOKUP(AC8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AC7","v":2892.5932847456861},{"$f":"LOOKUP(AD8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AD7","v":3000.0216718405181},{"$f":"LOOKUP(AE8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AE7","v":2909.7420191600399},{"$f":"LOOKUP(AF8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AF7","v":2996.9947031245138},{"$f":"LOOKUP(AG8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AG7","v":2849.2267660612024},{"$f":"LOOKUP(AH8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AH7","v":2931.2321529204946},{"$f":"LOOKUP(AI8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AI7","v":2839.3561953824974},{"$f":"LOOKUP(AJ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AJ7","v":2926.5447596167887},{"$f":"LOOKUP(AK8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AK7","v":2839.1095135269029},{"$f":"LOOKUP(AL8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AL7","v":2926.8211816764688},{"$f":"LOOKUP(AM8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AM7","v":2839.492381606668},{"$f":"LOOKUP(AN8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AN7","v":2927.3859370812152},{"$f":"LOOKUP(AO8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AO7","v":2840.3392714575211},{"$f":"LOOKUP(AP8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AP7","v":2923.3019151145331},{"$f":"LOOKUP(AQ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AQ7","v":2842.071590208498},{"$f":"LOOKUP(AR8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AR7","v":2930.0827114668109},{"$f":"LOOKUP(AS8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AS7","v":2757.8182669335479},{"$f":"LOOKUP(AT8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AT7","v":2897.8491119447112},{"$f":"LOOKUP(AU8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AU7","v":2810.7140678881046},{"$f":"LOOKUP(AV8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AV7","v":2900.1491323528203},{"$f":"LOOKUP(AW8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AW7","v":2812.9523224230416},{"$f":"LOOKUP(AX8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AX7","v":2897.2791097044105},{"$f":"LOOKUP(AY8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AY7","v":2816.1502496121466},{"$f":"LOOKUP(AZ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*AZ7","v":2905.7199836228319},{"$f":"LOOKUP(BA8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BA7","v":2819.2042074530418},{"$f":"LOOKUP(BB8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BB7","v":2909.5361789264089},{"$f":"LOOKUP(BC8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BC7","v":2823.4358272238187},{"$f":"LOOKUP(BD8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BD7","v":2914.1131462788667},{"$f":"LOOKUP(BE8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BE7","v":2828.8450506209128},{"$f":"LOOKUP(BF8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BF7","v":2839.492381606668},{"$f":"LOOKUP(BG8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BG7","v":2927.3859370812152},{"$f":"LOOKUP(BH8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BH7","v":2840.3392714575211},{"$f":"LOOKUP(BI8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BI7","v":2923.3019151145331},{"$f":"LOOKUP(BJ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BJ7","v":2842.071590208498},{"$f":"LOOKUP(BK8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BK7","v":2930.0827114668109},{"$f":"LOOKUP(BL8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BL7","v":2757.8182669335479},{"$f":"LOOKUP(BM8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BM7","v":2897.8491119447112},{"$f":"LOOKUP(BN8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BN7","v":2810.7140678881046},{"$f":"LOOKUP(BO8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BO7","v":2900.1491323528203},{"$f":"LOOKUP(BP8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BP7","v":2812.9523224230416},{"$f":"LOOKUP(BQ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BQ7","v":2897.2791097044105},{"$f":"LOOKUP(BR8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BR7","v":2816.1502496121466},{"$f":"LOOKUP(BS8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BS7","v":2905.7199836228319},{"$f":"LOOKUP(BT8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BT7","v":2819.2042074530418},{"$f":"LOOKUP(BU8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BU7","v":2909.5361789264089},{"$f":"LOOKUP(BV8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BV7","v":2823.4358272238187},{"$f":"LOOKUP(BW8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BW7","v":2914.1131462788667},{"$f":"LOOKUP(BX8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BX7","v":2828.8450506209128},{"$f":"LOOKUP(BY8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BY7","v":2828.8450506209128},{"$f":"LOOKUP(BZ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*BZ7","v":2828.8450506209128},{"$f":"LOOKUP(CA8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CA7","v":2828.8450506209128},{"$f":"LOOKUP(CB8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CB7","v":2828.8450506209128},{"$f":"LOOKUP(CC8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CC7","v":2828.8450506209128},{"$f":"LOOKUP(CD8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CD7","v":2828.8450506209128},{"$f":"LOOKUP(CE8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CE7","v":2828.8450506209128},{"$f":"LOOKUP(CF8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CF7","v":2828.8450506209128},{"$f":"LOOKUP(CG8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CG7","v":0},{"$f":"LOOKUP(CH8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CH7","v":0},{"$f":"LOOKUP(CI8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CI7","v":0},{"$f":"LOOKUP(CJ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CJ7","v":0},{"$f":"LOOKUP(CK8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CK7","v":0},{"$f":"LOOKUP(CL8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CL7","v":0},{"$f":"LOOKUP(CM8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CM7","v":0},{"$f":"LOOKUP(CN8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CN7","v":0},{"$f":"LOOKUP(CO8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CO7","v":0},{"$f":"LOOKUP(CP8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CP7","v":0},{"$f":"LOOKUP(CQ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CQ7","v":0},{"$f":"LOOKUP(CR8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CR7","v":0},{"$f":"LOOKUP(CS8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CS7","v":0},{"$f":"LOOKUP(CT8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CT7","v":0},{"$f":"LOOKUP(CU8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CU7","v":0},{"$f":"LOOKUP(CV8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CV7","v":0},{"$f":"LOOKUP(CW8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CW7","v":0},{"$f":"LOOKUP(CX8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CX7","v":0},{"$f":"LOOKUP(CY8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CY7","v":0},{"$f":"LOOKUP(CZ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*CZ7","v":0},{"$f":"LOOKUP(DA8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DA7","v":0},{"$f":"LOOKUP(DB8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DB7","v":0},{"$f":"LOOKUP(DC8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DC7","v":0},{"$f":"LOOKUP(DD8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DD7","v":0},{"$f":"LOOKUP(DE8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DE7","v":0},{"$f":"LOOKUP(DF8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DF7","v":0},{"$f":"LOOKUP(DG8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DG7","v":0},{"$f":"LOOKUP(DH8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DH7","v":0},{"$f":"LOOKUP(DI8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DI7","v":0},{"$f":"LOOKUP(DJ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DJ7","v":0},{"$f":"LOOKUP(DK8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DK7","v":0},{"$f":"LOOKUP(DL8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DL7","v":0},{"$f":"LOOKUP(DM8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DM7","v":0},{"$f":"LOOKUP(DN8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DN7","v":0},{"$f":"LOOKUP(DO8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DO7","v":0},{"$f":"LOOKUP(DP8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DP7","v":0},{"$f":"LOOKUP(DQ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DQ7","v":0},{"$f":"LOOKUP(DR8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DR7","v":0},{"$f":"LOOKUP(DS8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DS7","v":0},{"$f":"LOOKUP(DT8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DT7","v":0},{"$f":"LOOKUP(DU8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DU7","v":0},{"$f":"LOOKUP(DV8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DV7","v":0},{"$f":"LOOKUP(DW8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DW7","v":0},{"$f":"LOOKUP(DX8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DX7","v":0},{"$f":"LOOKUP(DY8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DY7","v":0},{"$f":"LOOKUP(DZ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*DZ7","v":0},{"$f":"LOOKUP(EA8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EA7","v":0},{"$f":"LOOKUP(EB8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EB7","v":0},{"$f":"LOOKUP(EC8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EC7","v":0},{"$f":"LOOKUP(ED8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*ED7","v":0},{"$f":"LOOKUP(EE8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EE7","v":0},{"$f":"LOOKUP(EF8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EF7","v":0},{"$f":"LOOKUP(EG8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EG7","v":0},{"$f":"LOOKUP(EH8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EH7","v":0},{"$f":"LOOKUP(EI8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EI7","v":0},{"$f":"LOOKUP(EJ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EJ7","v":0},{"$f":"LOOKUP(EK8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EK7","v":0},{"$f":"LOOKUP(EL8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EL7","v":0},{"$f":"LOOKUP(EM8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EM7","v":0},{"$f":"LOOKUP(EN8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EN7","v":0},{"$f":"LOOKUP(EO8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EO7","v":0},{"$f":"LOOKUP(EP8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EP7","v":0},{"$f":"LOOKUP(EQ8,'InputS - Risk'!2:2,'InputS - Risk'!5:5)*EQ7","v":0}]
[null,null,null,"Less: O&M Adjustment",null,"EUR'000",null,null,null,null,null,{"$f":"LOOKUP(L8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(M8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(N8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(O8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(P8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(Q8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(R8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(S8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(T8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(U8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(V8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(W8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(X8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(Y8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(Z8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AA8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AB8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AC8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AD8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AE8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AF8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AG8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AH8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AI8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AJ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AK8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AL8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AM8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AN8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AO8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AP8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AQ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AR8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AS8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AT8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AU8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AV8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AW8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AX8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AY8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(AZ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BA8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BB8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BC8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BD8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BE8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BF8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BG8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BH8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BI8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BJ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BK8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BL8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BM8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BN8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BO8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BP8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BQ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BR8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BS8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BT8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BU8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BV8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BW8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BX8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BY8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(BZ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CA8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CB8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CC8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CD8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CE8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CF8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CG8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CH8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CI8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CJ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CK8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CL8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CM8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CN8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CO8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CP8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CQ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CR8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CS8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CT8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CU8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CV8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CW8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CX8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CY8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(CZ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DA8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DB8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DC8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DD8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DE8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DF8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DG8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DH8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DI8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DJ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DK8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DL8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DM8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DN8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DO8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DP8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DQ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DR8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DS8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DT8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DU8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DV8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DW8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DX8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DY8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(DZ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EA8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EB8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EC8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(ED8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EE8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EF8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EG8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EH8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EI8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EJ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EK8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EL8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EM8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EN8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EO8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EP8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0},{"$f":"LOOKUP(EQ8,'InputS - Risk'!2:2,'InputS - Risk'!12:12)","v":0}]
[null,null,null,"Less: Degradation Adjustment",null,"EUR'000",null,null,null,null,null,{"$f":"LOOKUP(L8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(M8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(N8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(O8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(P8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(Q8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(R8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(S8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(T8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(U8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(V8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(W8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(X8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(Y8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(Z8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AA8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AB8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AC8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AD8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AE8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AF8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AG8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AH8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AI8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AJ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AK8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AL8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AM8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AN8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AO8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AP8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AQ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AR8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AS8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AT8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AU8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AV8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AW8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AX8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AY8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(AZ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BA8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BB8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BC8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BD8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BE8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BF8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BG8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BH8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BI8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BJ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BK8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BL8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BM8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BN8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BO8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BP8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BQ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BR8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BS8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BT8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BU8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BV8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BW8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BX8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BY8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(BZ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CA8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CB8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CC8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CD8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CE8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CF8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CG8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CH8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CI8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CJ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CK8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CL8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CM8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CN8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CO8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CP8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CQ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CR8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CS8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CT8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CU8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CV8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CW8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CX8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CY8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(CZ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DA8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DB8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DC8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DD8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DE8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DF8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DG8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DH8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DI8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DJ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DK8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DL8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DM8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DN8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DO8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DP8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DQ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DR8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DS8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DT8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DU8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DV8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DW8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DX8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DY8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(DZ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EA8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EB8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EC8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(ED8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EE8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EF8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EG8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EH8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EI8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EJ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EK8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EL8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EM8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EN8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EO8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EP8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0},{"$f":"LOOKUP(EQ8,'InputS - Risk'!2:2,'InputS - Risk'!19:19)","v":0}]
[null,null,null,"Adjusted EBITDA Before Volatility and Mean Reversion",null,"EUR'000",null,null,null,null,null,{"$f":"L11-L12-L13","v":0},{"$f":"M11-M12-M13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,{"$f":"BY11-BY12-BY13","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK11-EK12-EK13","v":0},0,0,0,0,0,0]
[null,null,null,"Volatility Factor",null,"Factor","%",{"$f":"'InputC - Risk'!F25","v":0},null,null,1,{"$f":"K15+$H$15*NORMSINV(RAND())","v":1},{"$f":"L15+$H$15*NORMSINV(RAND())","v":1},{"$f":"M15+$H$15*NORMSINV(RAND())","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX15+$H$15*NORMSINV(RAND())","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EJ15+$H$15*NORMSINV(RAND())","v":1},1,1,1,1,1,1]
[null,null,null,"Volatility and Mean Reversion",null,"Factor","%",{"$f":"'InputC - Risk'!F27","v":0},null,null,1,{"$f":"(1-K15)*$H$16+L15","v":1},{"$f":"(1-L15)*$H$16+M15","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1-BX15)*$H$16+BY15","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1-EJ15)*$H$16+EK15","v":1},1,1,1,1,1,1]
[]
[null,null,null,"Adjusted EBITDA",null,"EUR'000",null,null,null,null,null,{"$f":"L14*L16","v":0},{"$f":"M14*M16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,{"$f":"BY14*BY16","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK14*EK16","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Sensivity Factor",null,"Percent",null,{"$f":"'InputC - Risk'!G13","v":1},null,null,null,{"$f":"$H$20","v":1},{"$f":"$H$20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$H$20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$H$20","v":1},1,1,1,1,1,1]
[null,null,null,"Cash Flow After Sensitiity",null,"EUR'000",null,null,null,{"$f":"SUM(L21:XFD21)","v":169343.88571571419},null,{"$f":"L18*L20","v":0},{"$f":"M18*M20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,{"$f":"BY18*BY20","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK18*EK20","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Construction Period",null,"Count",null,null,null,null,null,{"$f":"K23+L6","v":0},{"$f":"L23+M6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,{"$f":"BX23+BY6","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,{"$f":"EJ23+EK6","v":13},13,13,13,13,13,13]
[null,null,null,"S-Curve",null,"%",null,null,null,{"$f":"SUM(L24:XFD24)","v":1},null,{"$f":"LOOKUP(L23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*L6","v":0},{"$f":"LOOKUP(M23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*M6","v":0.34130867611804483},{"$f":"LOOKUP(N23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*N6","v":9.8803688682659721E-2},{"$f":"LOOKUP(O23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*O6","v":0},{"$f":"LOOKUP(P23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*P6","v":6.5869135216662253E-2},{"$f":"LOOKUP(Q23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*Q6","v":0},{"$f":"LOOKUP(R23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*R6","v":0.13173827043332451},{"$f":"LOOKUP(S23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*S6","v":0.13173827043332451},{"$f":"LOOKUP(T23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*T6","v":0.13173827043332451},{"$f":"LOOKUP(U23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*U6","v":0},{"$f":"LOOKUP(V23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*V6","v":0},{"$f":"LOOKUP(W23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*W6","v":0},{"$f":"LOOKUP(X23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*X6","v":6.5869135216662253E-2},{"$f":"LOOKUP(Y23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*Y6","v":3.2934553465997475E-2},{"$f":"LOOKUP(Z23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*Z6","v":0},{"$f":"LOOKUP(AA23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AA6","v":0},{"$f":"LOOKUP(AB23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AB6","v":0},{"$f":"LOOKUP(AC23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AC6","v":0},{"$f":"LOOKUP(AD23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AD6","v":0},{"$f":"LOOKUP(AE23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AE6","v":0},{"$f":"LOOKUP(AF23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AF6","v":0},{"$f":"LOOKUP(AG23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AG6","v":0},{"$f":"LOOKUP(AH23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AH6","v":0},{"$f":"LOOKUP(AI23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AI6","v":0},{"$f":"LOOKUP(AJ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AJ6","v":0},{"$f":"LOOKUP(AK23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AK6","v":0},{"$f":"LOOKUP(AL23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AL6","v":0},{"$f":"LOOKUP(AM23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AM6","v":0},{"$f":"LOOKUP(AN23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AN6","v":0},{"$f":"LOOKUP(AO23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AO6","v":0},{"$f":"LOOKUP(AP23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AP6","v":0},{"$f":"LOOKUP(AQ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AQ6","v":0},{"$f":"LOOKUP(AR23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AR6","v":0},{"$f":"LOOKUP(AS23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AS6","v":0},{"$f":"LOOKUP(AT23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AT6","v":0},{"$f":"LOOKUP(AU23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AU6","v":0},{"$f":"LOOKUP(AV23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AV6","v":0},{"$f":"LOOKUP(AW23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AW6","v":0},{"$f":"LOOKUP(AX23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AX6","v":0},{"$f":"LOOKUP(AY23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AY6","v":0},{"$f":"LOOKUP(AZ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*AZ6","v":0},{"$f":"LOOKUP(BA23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BA6","v":0},{"$f":"LOOKUP(BB23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BB6","v":0},{"$f":"LOOKUP(BC23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BC6","v":0},{"$f":"LOOKUP(BD23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BD6","v":0},{"$f":"LOOKUP(BE23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BE6","v":0},{"$f":"LOOKUP(BF23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BF6","v":0},{"$f":"LOOKUP(BG23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BG6","v":0},{"$f":"LOOKUP(BH23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BH6","v":0},{"$f":"LOOKUP(BI23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BI6","v":0},{"$f":"LOOKUP(BJ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BJ6","v":0},{"$f":"LOOKUP(BK23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BK6","v":0},{"$f":"LOOKUP(BL23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BL6","v":0},{"$f":"LOOKUP(BM23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BM6","v":0},{"$f":"LOOKUP(BN23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BN6","v":0},{"$f":"LOOKUP(BO23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BO6","v":0},{"$f":"LOOKUP(BP23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BP6","v":0},{"$f":"LOOKUP(BQ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BQ6","v":0},{"$f":"LOOKUP(BR23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BR6","v":0},{"$f":"LOOKUP(BS23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BS6","v":0},{"$f":"LOOKUP(BT23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BT6","v":0},{"$f":"LOOKUP(BU23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BU6","v":0},{"$f":"LOOKUP(BV23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BV6","v":0},{"$f":"LOOKUP(BW23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BW6","v":0},{"$f":"LOOKUP(BX23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BX6","v":0},{"$f":"LOOKUP(BY23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BY6","v":0},{"$f":"LOOKUP(BZ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*BZ6","v":0},{"$f":"LOOKUP(CA23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CA6","v":0},{"$f":"LOOKUP(CB23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CB6","v":0},{"$f":"LOOKUP(CC23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CC6","v":0},{"$f":"LOOKUP(CD23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CD6","v":0},{"$f":"LOOKUP(CE23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CE6","v":0},{"$f":"LOOKUP(CF23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CF6","v":0},{"$f":"LOOKUP(CG23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CG6","v":0},{"$f":"LOOKUP(CH23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CH6","v":0},{"$f":"LOOKUP(CI23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CI6","v":0},{"$f":"LOOKUP(CJ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CJ6","v":0},{"$f":"LOOKUP(CK23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CK6","v":0},{"$f":"LOOKUP(CL23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CL6","v":0},{"$f":"LOOKUP(CM23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CM6","v":0},{"$f":"LOOKUP(CN23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CN6","v":0},{"$f":"LOOKUP(CO23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CO6","v":0},{"$f":"LOOKUP(CP23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CP6","v":0},{"$f":"LOOKUP(CQ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CQ6","v":0},{"$f":"LOOKUP(CR23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CR6","v":0},{"$f":"LOOKUP(CS23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CS6","v":0},{"$f":"LOOKUP(CT23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CT6","v":0},{"$f":"LOOKUP(CU23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CU6","v":0},{"$f":"LOOKUP(CV23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CV6","v":0},{"$f":"LOOKUP(CW23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CW6","v":0},{"$f":"LOOKUP(CX23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CX6","v":0},{"$f":"LOOKUP(CY23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CY6","v":0},{"$f":"LOOKUP(CZ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*CZ6","v":0},{"$f":"LOOKUP(DA23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DA6","v":0},{"$f":"LOOKUP(DB23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DB6","v":0},{"$f":"LOOKUP(DC23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DC6","v":0},{"$f":"LOOKUP(DD23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DD6","v":0},{"$f":"LOOKUP(DE23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DE6","v":0},{"$f":"LOOKUP(DF23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DF6","v":0},{"$f":"LOOKUP(DG23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DG6","v":0},{"$f":"LOOKUP(DH23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DH6","v":0},{"$f":"LOOKUP(DI23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DI6","v":0},{"$f":"LOOKUP(DJ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DJ6","v":0},{"$f":"LOOKUP(DK23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DK6","v":0},{"$f":"LOOKUP(DL23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DL6","v":0},{"$f":"LOOKUP(DM23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DM6","v":0},{"$f":"LOOKUP(DN23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DN6","v":0},{"$f":"LOOKUP(DO23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DO6","v":0},{"$f":"LOOKUP(DP23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DP6","v":0},{"$f":"LOOKUP(DQ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DQ6","v":0},{"$f":"LOOKUP(DR23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DR6","v":0},{"$f":"LOOKUP(DS23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DS6","v":0},{"$f":"LOOKUP(DT23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DT6","v":0},{"$f":"LOOKUP(DU23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DU6","v":0},{"$f":"LOOKUP(DV23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DV6","v":0},{"$f":"LOOKUP(DW23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DW6","v":0},{"$f":"LOOKUP(DX23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DX6","v":0},{"$f":"LOOKUP(DY23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DY6","v":0},{"$f":"LOOKUP(DZ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*DZ6","v":0},{"$f":"LOOKUP(EA23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EA6","v":0},{"$f":"LOOKUP(EB23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EB6","v":0},{"$f":"LOOKUP(EC23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EC6","v":0},{"$f":"LOOKUP(ED23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*ED6","v":0},{"$f":"LOOKUP(EE23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EE6","v":0},{"$f":"LOOKUP(EF23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EF6","v":0},{"$f":"LOOKUP(EG23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EG6","v":0},{"$f":"LOOKUP(EH23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EH6","v":0},{"$f":"LOOKUP(EI23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EI6","v":0},{"$f":"LOOKUP(EJ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EJ6","v":0},{"$f":"LOOKUP(EK23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EK6","v":0},{"$f":"LOOKUP(EL23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EL6","v":0},{"$f":"LOOKUP(EM23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EM6","v":0},{"$f":"LOOKUP(EN23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EN6","v":0},{"$f":"LOOKUP(EO23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EO6","v":0},{"$f":"LOOKUP(EP23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EP6","v":0},{"$f":"LOOKUP(EQ23,'InputS - Risk'!24:24,'InputS - Risk'!30:30)*EQ6","v":0}]
[null,null,null,"Capital Expenditures",null,"EUR'000",null,{"$f":"'InputC - Risk'!F6","v":65000},null,null,null,{"$f":"L24*$H$25","v":0},{"$f":"M24*$H$25","v":22185.063947672916},6422.2397643728818,0,4281.4937890830461,0,8562.9875781660921,8562.9875781660921,8562.9875781660921,0,0,0,4281.4937890830461,2140.7459752898358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY24*$H$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK24*$H$25","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Project Cash Flow",null,"EUR'000",null,null,null,{"$f":"SUM(L27:XFD27)","v":104343.88561571433},null,{"$f":"L21-L25-0.0001","v":-1E-4},{"$f":"M21-M25","v":-22185.063947672916},-6422.2397643728818,0,-4281.4937890830461,0,-8562.9875781660921,-8562.9875781660921,-8562.9875781660921,0,0,0,-4281.4937890830461,-2140.7459752898358,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,{"$f":"BY21-BY25","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK21-EK25","v":0},0,0,0,0,0,0]
[null,null,null,"Project Cash Flow for Structuring",null,"EUR'000",null,null,null,null,null,{"$f":"'Structuring Model'!L21","v":-9.9999999999999995E-7},{"$f":"'Structuring Model'!M21","v":-22185.063947672916},{"$f":"'Structuring Model'!N21","v":-6422.2397643728818},{"$f":"'Structuring Model'!O21","v":0},{"$f":"'Structuring Model'!P21","v":-4281.4937890830461},{"$f":"'Structuring Model'!Q21","v":0},{"$f":"'Structuring Model'!R21","v":-8562.9875781660921},{"$f":"'Structuring Model'!S21","v":-8562.9875781660921},{"$f":"'Structuring Model'!T21","v":-8562.9875781660921},{"$f":"'Structuring Model'!U21","v":0},{"$f":"'Structuring Model'!V21","v":0},{"$f":"'Structuring Model'!W21","v":0},{"$f":"'Structuring Model'!X21","v":-4281.4937890830461},{"$f":"'Structuring Model'!Y21","v":-2140.7459752898358},{"$f":"'Structuring Model'!Z21","v":2611.3115534851468},{"$f":"'Structuring Model'!AA21","v":2611.3115534851468},{"$f":"'Structuring Model'!AB21","v":2682.8848029773217},{"$f":"'Structuring Model'!AC21","v":2596.0326885417153},{"$f":"'Structuring Model'!AD21","v":2692.4470742233225},{"$f":"'Structuring Model'!AE21","v":2611.4232639612032},{"$f":"'Structuring Model'!AF21","v":2689.7304428270663},{"$f":"'Structuring Model'!AG21","v":2557.1122842502173},{"$f":"'Structuring Model'!AH21","v":2630.7101405565004},{"$f":"'Structuring Model'!AI21","v":2548.2536851960012},{"$f":"'Structuring Model'!AJ21","v":2626.5033181509293},{"$f":"'Structuring Model'!AK21","v":2548.0322941818649},{"$f":"'Structuring Model'!AL21","v":2626.7514002807425},{"$f":"'Structuring Model'!AM21","v":2548.3759090466688},{"$f":"'Structuring Model'!AN21","v":2627.2582546316407},{"$f":"'Structuring Model'!AO21","v":2549.1359722563852},{"$f":"'Structuring Model'!AP21","v":2623.5929434445684},{"$f":"'Structuring Model'!AQ21","v":2550.6906865427754},{"$f":"'Structuring Model'!AR21","v":2629.6785445823743},{"$f":"'Structuring Model'!AS21","v":2475.0753615354529},{"$f":"'Structuring Model'!AT21","v":2600.749666654729},{"$f":"'Structuring Model'!AU21","v":2522.5480667680858},{"$f":"'Structuring Model'!AV21","v":2602.8138794824545},{"$f":"'Structuring Model'!AW21","v":2524.5568462147562},{"$f":"'Structuring Model'!AX21","v":2600.2381033955021},{"$f":"'Structuring Model'!AY21","v":2527.4269087162056},{"$f":"'Structuring Model'!AZ21","v":2607.8135840991463},{"$f":"'Structuring Model'!BA21","v":2530.167762200932},{"$f":"'Structuring Model'!BB21","v":2611.2385273174655},{"$f":"'Structuring Model'!BC21","v":2533.9655388563469},{"$f":"'Structuring Model'!BD21","v":2615.3462450958441},{"$f":"'Structuring Model'!BE21","v":2538.8201863564068},{"$f":"'Structuring Model'!BF21","v":2548.3759090466688},{"$f":"'Structuring Model'!BG21","v":2627.2582546316407},{"$f":"'Structuring Model'!BH21","v":2549.1359722563852},{"$f":"'Structuring Model'!BI21","v":2623.5929434445684},{"$f":"'Structuring Model'!BJ21","v":2550.6906865427754},{"$f":"'Structuring Model'!BK21","v":2629.6785445823743},{"$f":"'Structuring Model'!BL21","v":2475.0753615354529},{"$f":"'Structuring Model'!BM21","v":2600.749666654729},{"$f":"'Structuring Model'!BN21","v":2522.5480667680858},{"$f":"'Structuring Model'!BO21","v":2602.8138794824545},{"$f":"'Structuring Model'!BP21","v":2524.5568462147562},{"$f":"'Structuring Model'!BQ21","v":2600.2381033955021},{"$f":"'Structuring Model'!BR21","v":2527.4269087162056},{"$f":"'Structuring Model'!BS21","v":2607.8135840991463},{"$f":"'Structuring Model'!BT21","v":2530.167762200932},{"$f":"'Structuring Model'!BU21","v":2611.2385273174655},{"$f":"'Structuring Model'!BV21","v":2533.9655388563469},{"$f":"'Structuring Model'!BW21","v":2615.3462450958441},{"$f":"'Structuring Model'!BX21","v":2538.8201863564068},{"$f":"'Structuring Model'!BY21","v":2538.8201863564068},{"$f":"'Structuring Model'!BZ21","v":2538.8201863564068},{"$f":"'Structuring Model'!CA21","v":2538.8201863564068},{"$f":"'Structuring Model'!CB21","v":2538.8201863564068},{"$f":"'Structuring Model'!CC21","v":2538.8201863564068},{"$f":"'Structuring Model'!CD21","v":2538.8201863564068},{"$f":"'Structuring Model'!CE21","v":2538.8201863564068},{"$f":"'Structuring Model'!CF21","v":2538.8201863564068},{"$f":"'Structuring Model'!CG21","v":0},{"$f":"'Structuring Model'!CH21","v":0},{"$f":"'Structuring Model'!CI21","v":0},{"$f":"'Structuring Model'!CJ21","v":0},{"$f":"'Structuring Model'!CK21","v":0},{"$f":"'Structuring Model'!CL21","v":0},{"$f":"'Structuring Model'!CM21","v":0},{"$f":"'Structuring Model'!CN21","v":0},{"$f":"'Structuring Model'!CO21","v":0},{"$f":"'Structuring Model'!CP21","v":0},{"$f":"'Structuring Model'!CQ21","v":0},{"$f":"'Structuring Model'!CR21","v":0},{"$f":"'Structuring Model'!CS21","v":0},{"$f":"'Structuring Model'!CT21","v":0},{"$f":"'Structuring Model'!CU21","v":0},{"$f":"'Structuring Model'!CV21","v":0},{"$f":"'Structuring Model'!CW21","v":0},{"$f":"'Structuring Model'!CX21","v":0},{"$f":"'Structuring Model'!CY21","v":0},{"$f":"'Structuring Model'!CZ21","v":0},{"$f":"'Structuring Model'!DA21","v":0},{"$f":"'Structuring Model'!DB21","v":0},{"$f":"'Structuring Model'!DC21","v":0},{"$f":"'Structuring Model'!DD21","v":0},{"$f":"'Structuring Model'!DE21","v":0},{"$f":"'Structuring Model'!DF21","v":0},{"$f":"'Structuring Model'!DG21","v":0},{"$f":"'Structuring Model'!DH21","v":0},{"$f":"'Structuring Model'!DI21","v":0},{"$f":"'Structuring Model'!DJ21","v":0},{"$f":"'Structuring Model'!DK21","v":0},{"$f":"'Structuring Model'!DL21","v":0},{"$f":"'Structuring Model'!DM21","v":0},{"$f":"'Structuring Model'!DN21","v":0},{"$f":"'Structuring Model'!DO21","v":0},{"$f":"'Structuring Model'!DP21","v":0},{"$f":"'Structuring Model'!DQ21","v":0},{"$f":"'Structuring Model'!DR21","v":0},{"$f":"'Structuring Model'!DS21","v":0},{"$f":"'Structuring Model'!DT21","v":0},{"$f":"'Structuring Model'!DU21","v":0},{"$f":"'Structuring Model'!DV21","v":0},{"$f":"'Structuring Model'!DW21","v":0},{"$f":"'Structuring Model'!DX21","v":0},{"$f":"'Structuring Model'!DY21","v":0},{"$f":"'Structuring Model'!DZ21","v":0},{"$f":"'Structuring Model'!EA21","v":0},{"$f":"'Structuring Model'!EB21","v":0},{"$f":"'Structuring Model'!EC21","v":0},{"$f":"'Structuring Model'!ED21","v":0},{"$f":"'Structuring Model'!EE21","v":0},{"$f":"'Structuring Model'!EF21","v":0},{"$f":"'Structuring Model'!EG21","v":0},{"$f":"'Structuring Model'!EH21","v":0},{"$f":"'Structuring Model'!EI21","v":0},{"$f":"'Structuring Model'!EJ21","v":0},{"$f":"'Structuring Model'!EK21","v":0},{"$f":"'Structuring Model'!EL21","v":0},{"$f":"'Structuring Model'!EM21","v":0},{"$f":"'Structuring Model'!EN21","v":0},{"$f":"'Structuring Model'!EO21","v":0},{"$f":"'Structuring Model'!EP21","v":0},{"$f":"'Structuring Model'!EQ21","v":0}]
[null,null,null,"Project IRR",null,"%",null,{"$f":"XIRR(L27:EQ27,L5:EQ5,0.1)","v":7.6081350445747389E-2}]
[]
[null,"Structuring Summary",null,null,null,null,null,null,null,null,null,{"$f":"IF(L7,L5,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M7,M5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30",{"$f":"IF(BY7,BY5,NA())","v":"2049-12-31"},"2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EK7,EK5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Total Repayment",null,null,"EUR'000",null,{"$f":"UDFOutput!I6","v":49204.899634445901},"  ",null,null,{"$f":"UDFOutput!J6","v":0},{"$f":"UDFOutput!K6","v":0},{"$f":"UDFOutput!L6","v":0},{"$f":"UDFOutput!M6","v":0},{"$f":"UDFOutput!N6","v":0},{"$f":"UDFOutput!O6","v":0},{"$f":"UDFOutput!P6","v":0},{"$f":"UDFOutput!Q6","v":0},{"$f":"UDFOutput!R6","v":0},{"$f":"UDFOutput!S6","v":0},{"$f":"UDFOutput!T6","v":0},{"$f":"UDFOutput!U6","v":0},{"$f":"UDFOutput!V6","v":0},{"$f":"UDFOutput!W6","v":0},{"$f":"UDFOutput!X6","v":745.63027827166206},{"$f":"UDFOutput!Y6","v":764.16180876671842},{"$f":"UDFOutput!Z6","v":838.67468084907796},{"$f":"UDFOutput!AA6","v":786.27230311042376},{"$f":"UDFOutput!AB6","v":881.27618822265345},{"$f":"UDFOutput!AC6","v":835.21845958537392},{"$f":"UDFOutput!AD6","v":917.27453682167447},{"$f":"UDFOutput!AE6","v":825.64450228743726},{"$f":"UDFOutput!AF6","v":904.79791643030194},{"$f":"UDFOutput!AG6","v":861.91728916555417},{"$f":"UDFOutput!AH6","v":945.79908126506098},{"$f":"UDFOutput!AI6","v":903.01505147497619},{"$f":"UDFOutput!AJ6","v":988.4681142388938},{"$f":"UDFOutput!AK6","v":946.77941296089648},{"$f":"UDFOutput!AL6","v":1035.1397493548413},{"$f":"UDFOutput!AM6","v":993.64146383427624},{"$f":"UDFOutput!AN6","v":1081.1894862773815},{"$f":"UDFOutput!AO6","v":1051.2373941995281},{"$f":"UDFOutput!AP6","v":1145.1380419995869},{"$f":"UDFOutput!AQ6","v":1046.0398917135765},{"$f":"UDFOutput!AR6","v":1179.407104676965},{"$f":"UDFOutput!AS6","v":1144.8741270879214},{"$f":"UDFOutput!AT6","v":1244.3960719488455},{"$f":"UDFOutput!AU6","v":1209.6770312159763},{"$f":"UDFOutput!AV6","v":1307.6890726091742},{"$f":"UDFOutput!AW6","v":1284.0100201506839},{"$f":"UDFOutput!AX6","v":1389.9380209092119},{"$f":"UDFOutput!AY6","v":1362.0178955199474},{"$f":"UDFOutput!AZ6","v":1472.0603062090099},{"$f":"UDFOutput!BA6","v":1446.8723783198616},{"$f":"UDFOutput!BB6","v":1561.0260877310993},{"$f":"UDFOutput!BC6","v":1543.694607050144},{"$f":"UDFOutput!BD6","v":1597.7774285255582},{"$f":"UDFOutput!BE6","v":1711.6422142425847},{"$f":"UDFOutput!BF6","v":1698.6444625846302},{"$f":"UDFOutput!BG6","v":1812.6536809460181},{"$f":"UDFOutput!BH6","v":1815.9300893738757},{"$f":"UDFOutput!BI6","v":1946.2015812267423},{"$f":"UDFOutput!BJ6","v":1897.9025011736151},{"$f":"UDFOutput!BK6","v":2081.1693021141505},{"$f":"UDFOutput!BL6","v":0},{"$f":"UDFOutput!BM6","v":0},{"$f":"UDFOutput!BN6","v":0},{"$f":"UDFOutput!BO6","v":0},{"$f":"UDFOutput!BP6","v":0},{"$f":"UDFOutput!BQ6","v":0},{"$f":"UDFOutput!BR6","v":0},{"$f":"UDFOutput!BS6","v":0},{"$f":"UDFOutput!BT6","v":0},{"$f":"UDFOutput!BU6","v":0},{"$f":"UDFOutput!BV6","v":0},{"$f":"UDFOutput!BW6","v":0},{"$f":"UDFOutput!BX6","v":0},{"$f":"UDFOutput!BY6","v":0},{"$f":"UDFOutput!BZ6","v":0},{"$f":"UDFOutput!CA6","v":0},{"$f":"UDFOutput!CB6","v":0},{"$f":"UDFOutput!CC6","v":0},{"$f":"UDFOutput!CD6","v":0},{"$f":"UDFOutput!CE6","v":0},{"$f":"UDFOutput!CF6","v":0},{"$f":"UDFOutput!CG6","v":0},{"$f":"UDFOutput!CH6","v":0},{"$f":"UDFOutput!CI6","v":0},{"$f":"UDFOutput!CJ6","v":0},{"$f":"UDFOutput!CK6","v":0},{"$f":"UDFOutput!CL6","v":0},{"$f":"UDFOutput!CM6","v":0},{"$f":"UDFOutput!CN6","v":0},{"$f":"UDFOutput!CO6","v":0},{"$f":"UDFOutput!CP6","v":0},{"$f":"UDFOutput!CQ6","v":0},{"$f":"UDFOutput!CR6","v":0},{"$f":"UDFOutput!CS6","v":0},{"$f":"UDFOutput!CT6","v":0},{"$f":"UDFOutput!CU6","v":0},{"$f":"UDFOutput!CV6","v":0},{"$f":"UDFOutput!CW6","v":0},{"$f":"UDFOutput!CX6","v":0},{"$f":"UDFOutput!CY6","v":0},{"$f":"UDFOutput!CZ6","v":0},{"$f":"UDFOutput!DA6","v":0},{"$f":"UDFOutput!DB6","v":0},{"$f":"UDFOutput!DC6","v":0},{"$f":"UDFOutput!DD6","v":0},{"$f":"UDFOutput!DE6","v":0},{"$f":"UDFOutput!DF6","v":0},{"$f":"UDFOutput!DG6","v":0},{"$f":"UDFOutput!DH6","v":0},{"$f":"UDFOutput!DI6","v":0},{"$f":"UDFOutput!DJ6","v":0},{"$f":"UDFOutput!DK6","v":0},{"$f":"UDFOutput!DL6","v":0},{"$f":"UDFOutput!DM6","v":0},{"$f":"UDFOutput!DN6","v":0},{"$f":"UDFOutput!DO6","v":0},{"$f":"UDFOutput!DP6","v":0},{"$f":"UDFOutput!DQ6","v":0},{"$f":"UDFOutput!DR6","v":0},{"$f":"UDFOutput!DS6","v":0},{"$f":"UDFOutput!DT6","v":0},{"$f":"UDFOutput!DU6","v":0},{"$f":"UDFOutput!DV6","v":0},{"$f":"UDFOutput!DW6","v":0},{"$f":"UDFOutput!DX6","v":0},{"$f":"UDFOutput!DY6","v":0},{"$f":"UDFOutput!DZ6","v":0},{"$f":"UDFOutput!EA6","v":0},{"$f":"UDFOutput!EB6","v":0},{"$f":"UDFOutput!EC6","v":0},{"$f":"UDFOutput!ED6","v":0},{"$f":"UDFOutput!EE6","v":0},{"$f":"UDFOutput!EF6","v":0},{"$f":"UDFOutput!EG6","v":0},{"$f":"UDFOutput!EH6","v":0},{"$f":"UDFOutput!EI6","v":0},{"$f":"UDFOutput!EJ6","v":0},{"$f":"UDFOutput!EK6","v":0},{"$f":"UDFOutput!EL6","v":0},{"$f":"UDFOutput!EM6","v":0},{"$f":"UDFOutput!EN6","v":0},{"$f":"UDFOutput!EO6","v":0}]
[null,null,"Total Equity Funding",null,null,"EUR'000",null,null,null,null,null,{"$f":"UDFOutput!J12","v":532.23299843271411},{"$f":"UDFOutput!K12","v":17586.388548244569},{"$f":"UDFOutput!L12","v":0},{"$f":"UDFOutput!M12","v":0},{"$f":"UDFOutput!N12","v":0},{"$f":"UDFOutput!O12","v":0},{"$f":"UDFOutput!P12","v":0},{"$f":"UDFOutput!Q12","v":0},{"$f":"UDFOutput!R12","v":0},{"$f":"UDFOutput!S12","v":0},{"$f":"UDFOutput!T12","v":0},{"$f":"UDFOutput!U12","v":0},{"$f":"UDFOutput!V12","v":0},{"$f":"UDFOutput!W12","v":0},{"$f":"UDFOutput!X12","v":0},{"$f":"UDFOutput!Y12","v":0},{"$f":"UDFOutput!Z12","v":0},{"$f":"UDFOutput!AA12","v":0},{"$f":"UDFOutput!AB12","v":0},{"$f":"UDFOutput!AC12","v":0},{"$f":"UDFOutput!AD12","v":0},{"$f":"UDFOutput!AE12","v":0},{"$f":"UDFOutput!AF12","v":0},{"$f":"UDFOutput!AG12","v":0},{"$f":"UDFOutput!AH12","v":0},{"$f":"UDFOutput!AI12","v":0},{"$f":"UDFOutput!AJ12","v":0},{"$f":"UDFOutput!AK12","v":0},{"$f":"UDFOutput!AL12","v":0},{"$f":"UDFOutput!AM12","v":0},{"$f":"UDFOutput!AN12","v":0},{"$f":"UDFOutput!AO12","v":0},{"$f":"UDFOutput!AP12","v":0},{"$f":"UDFOutput!AQ12","v":0},{"$f":"UDFOutput!AR12","v":0},{"$f":"UDFOutput!AS12","v":0},{"$f":"UDFOutput!AT12","v":0},{"$f":"UDFOutput!AU12","v":0},{"$f":"UDFOutput!AV12","v":0},{"$f":"UDFOutput!AW12","v":0},{"$f":"UDFOutput!AX12","v":0},{"$f":"UDFOutput!AY12","v":0},{"$f":"UDFOutput!AZ12","v":0},{"$f":"UDFOutput!BA12","v":0},{"$f":"UDFOutput!BB12","v":0},{"$f":"UDFOutput!BC12","v":0},{"$f":"UDFOutput!BD12","v":0},{"$f":"UDFOutput!BE12","v":0},{"$f":"UDFOutput!BF12","v":0},{"$f":"UDFOutput!BG12","v":0},{"$f":"UDFOutput!BH12","v":0},{"$f":"UDFOutput!BI12","v":0},{"$f":"UDFOutput!BJ12","v":0},{"$f":"UDFOutput!BK12","v":0},{"$f":"UDFOutput!BL12","v":0},{"$f":"UDFOutput!BM12","v":0},{"$f":"UDFOutput!BN12","v":0},{"$f":"UDFOutput!BO12","v":0},{"$f":"UDFOutput!BP12","v":0},{"$f":"UDFOutput!BQ12","v":0},{"$f":"UDFOutput!BR12","v":0},{"$f":"UDFOutput!BS12","v":0},{"$f":"UDFOutput!BT12","v":0},{"$f":"UDFOutput!BU12","v":0},{"$f":"UDFOutput!BV12","v":0},{"$f":"UDFOutput!BW12","v":0},{"$f":"UDFOutput!BX12","v":0},{"$f":"UDFOutput!BY12","v":0},{"$f":"UDFOutput!BZ12","v":0},{"$f":"UDFOutput!CA12","v":0},{"$f":"UDFOutput!CB12","v":0},{"$f":"UDFOutput!CC12","v":0},{"$f":"UDFOutput!CD12","v":0},{"$f":"UDFOutput!CE12","v":0},{"$f":"UDFOutput!CF12","v":0},{"$f":"UDFOutput!CG12","v":0},{"$f":"UDFOutput!CH12","v":0},{"$f":"UDFOutput!CI12","v":0},{"$f":"UDFOutput!CJ12","v":0},{"$f":"UDFOutput!CK12","v":0},{"$f":"UDFOutput!CL12","v":0},{"$f":"UDFOutput!CM12","v":0},{"$f":"UDFOutput!CN12","v":0},{"$f":"UDFOutput!CO12","v":0},{"$f":"UDFOutput!CP12","v":0},{"$f":"UDFOutput!CQ12","v":0},{"$f":"UDFOutput!CR12","v":0},{"$f":"UDFOutput!CS12","v":0},{"$f":"UDFOutput!CT12","v":0},{"$f":"UDFOutput!CU12","v":0},{"$f":"UDFOutput!CV12","v":0},{"$f":"UDFOutput!CW12","v":0},{"$f":"UDFOutput!CX12","v":0},{"$f":"UDFOutput!CY12","v":0},{"$f":"UDFOutput!CZ12","v":0},{"$f":"UDFOutput!DA12","v":0},{"$f":"UDFOutput!DB12","v":0},{"$f":"UDFOutput!DC12","v":0},{"$f":"UDFOutput!DD12","v":0},{"$f":"UDFOutput!DE12","v":0},{"$f":"UDFOutput!DF12","v":0},{"$f":"UDFOutput!DG12","v":0},{"$f":"UDFOutput!DH12","v":0},{"$f":"UDFOutput!DI12","v":0},{"$f":"UDFOutput!DJ12","v":0},{"$f":"UDFOutput!DK12","v":0},{"$f":"UDFOutput!DL12","v":0},{"$f":"UDFOutput!DM12","v":0},{"$f":"UDFOutput!DN12","v":0},{"$f":"UDFOutput!DO12","v":0},{"$f":"UDFOutput!DP12","v":0},{"$f":"UDFOutput!DQ12","v":0},{"$f":"UDFOutput!DR12","v":0},{"$f":"UDFOutput!DS12","v":0},{"$f":"UDFOutput!DT12","v":0},{"$f":"UDFOutput!DU12","v":0},{"$f":"UDFOutput!DV12","v":0},{"$f":"UDFOutput!DW12","v":0},{"$f":"UDFOutput!DX12","v":0},{"$f":"UDFOutput!DY12","v":0},{"$f":"UDFOutput!DZ12","v":0},{"$f":"UDFOutput!EA12","v":0},{"$f":"UDFOutput!EB12","v":0},{"$f":"UDFOutput!EC12","v":0},{"$f":"UDFOutput!ED12","v":0},{"$f":"UDFOutput!EE12","v":0},{"$f":"UDFOutput!EF12","v":0},{"$f":"UDFOutput!EG12","v":0},{"$f":"UDFOutput!EH12","v":0},{"$f":"UDFOutput!EI12","v":0},{"$f":"UDFOutput!EJ12","v":0},{"$f":"UDFOutput!EK12","v":0},{"$f":"UDFOutput!EL12","v":0},{"$f":"UDFOutput!EM12","v":0},{"$f":"UDFOutput!EN12","v":0},{"$f":"UDFOutput!EO12","v":0}]
[]
[null,null,"Structured Debt Balance"]
[null,null,null,"Opening Balance",null,"EUR'000",null,{"$f":"MAX(L36:EQ36)","v":49204.899699896974},null,null,null,{"$f":"K39","v":0},{"$f":"L39","v":0},4629.0184202226956,11101.175434453166,11178.460793111335,15537.566749071171,15633.611794787837,24293.050553944377,32989.106543120441,41721.934601627407,41928.702645362748,42136.345026711504,42344.865442890354,46835.761395833062,49204.899699896974,48459.269421625315,47695.107612858599,46856.43293200952,46070.160628899095,45188.88444067644,44353.665981091064,43436.391444269393,42610.746941981954,41705.94902555165,40844.031736386096,39898.232655121035,38995.217603646059,38006.749489407164,37059.970076446269,36024.830327091426,35031.18886325715,33949.999376979766,32898.761982780241,31753.623940780653,30707.584049067078,29528.176944390114,28383.302817302192,27138.906745353346,25929.229714137371,24621.540641528198,23337.530621377515,21947.592600468302,20585.574704948354,19113.514398739346,17666.642020419484,16105.615932688384,14561.921325638241,12964.143897112683,11252.501682870097,9553.8572202854666,7741.203539339449,5925.2734499655735,3979.0718687388312,2081.1693675652159,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"BX39","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"EJ39","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5]
[null,null,null,"Add: Debt Draw at Period Before COD",null,"EUR'000",null,null,null,null,null,{"$f":"'Structuring Model'!L91","v":0},{"$f":"'Structuring Model'!M91","v":4629.0184202226956},{"$f":"'Structuring Model'!N91","v":6472.1570142304699},{"$f":"'Structuring Model'!O91","v":77.285358658169756},{"$f":"'Structuring Model'!P91","v":4359.1059559598361},{"$f":"'Structuring Model'!Q91","v":96.045045716666863},{"$f":"'Structuring Model'!R91","v":8659.4387591565392},{"$f":"'Structuring Model'!S91","v":8696.0559891760659},{"$f":"'Structuring Model'!T91","v":8732.8280585069624},{"$f":"'Structuring Model'!U91","v":206.76804373534426},{"$f":"'Structuring Model'!V91","v":207.64238134875359},{"$f":"'Structuring Model'!W91","v":208.52041617885266},{"$f":"'Structuring Model'!X91","v":4490.8959529427066},{"$f":"'Structuring Model'!Y91","v":2369.1383040639125},{"$f":"'Structuring Model'!Z91","v":0},{"$f":"'Structuring Model'!AA91","v":0},{"$f":"'Structuring Model'!AB91","v":0},{"$f":"'Structuring Model'!AC91","v":0},{"$f":"'Structuring Model'!AD91","v":0},{"$f":"'Structuring Model'!AE91","v":0},{"$f":"'Structuring Model'!AF91","v":0},{"$f":"'Structuring Model'!AG91","v":0},{"$f":"'Structuring Model'!AH91","v":0},{"$f":"'Structuring Model'!AI91","v":0},{"$f":"'Structuring Model'!AJ91","v":0},{"$f":"'Structuring Model'!AK91","v":0},{"$f":"'Structuring Model'!AL91","v":0},{"$f":"'Structuring Model'!AM91","v":0},{"$f":"'Structuring Model'!AN91","v":0},{"$f":"'Structuring Model'!AO91","v":0},{"$f":"'Structuring Model'!AP91","v":0},{"$f":"'Structuring Model'!AQ91","v":0},{"$f":"'Structuring Model'!AR91","v":0},{"$f":"'Structuring Model'!AS91","v":0},{"$f":"'Structuring Model'!AT91","v":0},{"$f":"'Structuring Model'!AU91","v":0},{"$f":"'Structuring Model'!AV91","v":0},{"$f":"'Structuring Model'!AW91","v":0},{"$f":"'Structuring Model'!AX91","v":0},{"$f":"'Structuring Model'!AY91","v":0},{"$f":"'Structuring Model'!AZ91","v":0},{"$f":"'Structuring Model'!BA91","v":0},{"$f":"'Structuring Model'!BB91","v":0},{"$f":"'Structuring Model'!BC91","v":0},{"$f":"'Structuring Model'!BD91","v":0},{"$f":"'Structuring Model'!BE91","v":0},{"$f":"'Structuring Model'!BF91","v":0},{"$f":"'Structuring Model'!BG91","v":0},{"$f":"'Structuring Model'!BH91","v":0},{"$f":"'Structuring Model'!BI91","v":0},{"$f":"'Structuring Model'!BJ91","v":0},{"$f":"'Structuring Model'!BK91","v":0},{"$f":"'Structuring Model'!BL91","v":0},{"$f":"'Structuring Model'!BM91","v":0},{"$f":"'Structuring Model'!BN91","v":0},{"$f":"'Structuring Model'!BO91","v":0},{"$f":"'Structuring Model'!BP91","v":0},{"$f":"'Structuring Model'!BQ91","v":0},{"$f":"'Structuring Model'!BR91","v":0},{"$f":"'Structuring Model'!BS91","v":0},{"$f":"'Structuring Model'!BT91","v":0},{"$f":"'Structuring Model'!BU91","v":0},{"$f":"'Structuring Model'!BV91","v":0},{"$f":"'Structuring Model'!BW91","v":0},{"$f":"'Structuring Model'!BX91","v":0},{"$f":"'Structuring Model'!BY91","v":0},{"$f":"'Structuring Model'!BZ91","v":0},{"$f":"'Structuring Model'!CA91","v":0},{"$f":"'Structuring Model'!CB91","v":0},{"$f":"'Structuring Model'!CC91","v":0},{"$f":"'Structuring Model'!CD91","v":0},{"$f":"'Structuring Model'!CE91","v":0},{"$f":"'Structuring Model'!CF91","v":0},{"$f":"'Structuring Model'!CG91","v":0},{"$f":"'Structuring Model'!CH91","v":0},{"$f":"'Structuring Model'!CI91","v":0},{"$f":"'Structuring Model'!CJ91","v":0},{"$f":"'Structuring Model'!CK91","v":0},{"$f":"'Structuring Model'!CL91","v":0},{"$f":"'Structuring Model'!CM91","v":0},{"$f":"'Structuring Model'!CN91","v":0},{"$f":"'Structuring Model'!CO91","v":0},{"$f":"'Structuring Model'!CP91","v":0},{"$f":"'Structuring Model'!CQ91","v":0},{"$f":"'Structuring Model'!CR91","v":0},{"$f":"'Structuring Model'!CS91","v":0},{"$f":"'Structuring Model'!CT91","v":0},{"$f":"'Structuring Model'!CU91","v":0},{"$f":"'Structuring Model'!CV91","v":0},{"$f":"'Structuring Model'!CW91","v":0},{"$f":"'Structuring Model'!CX91","v":0},{"$f":"'Structuring Model'!CY91","v":0},{"$f":"'Structuring Model'!CZ91","v":0},{"$f":"'Structuring Model'!DA91","v":0},{"$f":"'Structuring Model'!DB91","v":0},{"$f":"'Structuring Model'!DC91","v":0},{"$f":"'Structuring Model'!DD91","v":0},{"$f":"'Structuring Model'!DE91","v":0},{"$f":"'Structuring Model'!DF91","v":0},{"$f":"'Structuring Model'!DG91","v":0},{"$f":"'Structuring Model'!DH91","v":0},{"$f":"'Structuring Model'!DI91","v":0},{"$f":"'Structuring Model'!DJ91","v":0},{"$f":"'Structuring Model'!DK91","v":0},{"$f":"'Structuring Model'!DL91","v":0},{"$f":"'Structuring Model'!DM91","v":0},{"$f":"'Structuring Model'!DN91","v":0},{"$f":"'Structuring Model'!DO91","v":0},{"$f":"'Structuring Model'!DP91","v":0},{"$f":"'Structuring Model'!DQ91","v":0},{"$f":"'Structuring Model'!DR91","v":0},{"$f":"'Structuring Model'!DS91","v":0},{"$f":"'Structuring Model'!DT91","v":0},{"$f":"'Structuring Model'!DU91","v":0},{"$f":"'Structuring Model'!DV91","v":0},{"$f":"'Structuring Model'!DW91","v":0},{"$f":"'Structuring Model'!DX91","v":0},{"$f":"'Structuring Model'!DY91","v":0},{"$f":"'Structuring Model'!DZ91","v":0},{"$f":"'Structuring Model'!EA91","v":0},{"$f":"'Structuring Model'!EB91","v":0},{"$f":"'Structuring Model'!EC91","v":0},{"$f":"'Structuring Model'!ED91","v":0},{"$f":"'Structuring Model'!EE91","v":0},{"$f":"'Structuring Model'!EF91","v":0},{"$f":"'Structuring Model'!EG91","v":0},{"$f":"'Structuring Model'!EH91","v":0},{"$f":"'Structuring Model'!EI91","v":0},{"$f":"'Structuring Model'!EJ91","v":0},{"$f":"'Structuring Model'!EK91","v":0},{"$f":"'Structuring Model'!EL91","v":0},{"$f":"'Structuring Model'!EM91","v":0},{"$f":"'Structuring Model'!EN91","v":0},{"$f":"'Structuring Model'!EO91","v":0},{"$f":"'Structuring Model'!EP91","v":0},{"$f":"'Structuring Model'!EQ91","v":0}]
[null,null,null,"Less: Repayment",null,"EUR'000",null,null,null,null,null,{"$f":"L32","v":0},{"$f":"M32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,745.63027827166206,764.16180876671842,838.67468084907796,786.27230311042376,881.27618822265345,835.21845958537392,917.27453682167447,825.64450228743726,904.79791643030194,861.91728916555417,945.79908126506098,903.01505147497619,988.4681142388938,946.77941296089648,1035.1397493548413,993.64146383427624,1081.1894862773815,1051.2373941995281,1145.1380419995869,1046.0398917135765,1179.407104676965,1144.8741270879214,1244.3960719488455,1209.6770312159763,1307.6890726091742,1284.0100201506839,1389.9380209092119,1362.0178955199474,1472.0603062090099,1446.8723783198616,1561.0260877310993,1543.694607050144,1597.7774285255582,1711.6422142425847,1698.6444625846302,1812.6536809460181,1815.9300893738757,1946.2015812267423,1897.9025011736151,2081.1693021141505,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK32","v":0},0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"EUR'000",null,null,null,null,null,{"$f":"L36+L37-L38","v":0},{"$f":"M36+M37-M38","v":4629.0184202226956},11101.175434453166,11178.460793111335,15537.566749071171,15633.611794787837,24293.050553944377,32989.106543120441,41721.934601627407,41928.702645362748,42136.345026711504,42344.865442890354,46835.761395833062,49204.899699896974,48459.269421625315,47695.107612858599,46856.43293200952,46070.160628899095,45188.88444067644,44353.665981091064,43436.391444269393,42610.746941981954,41705.94902555165,40844.031736386096,39898.232655121035,38995.217603646059,38006.749489407164,37059.970076446269,36024.830327091426,35031.18886325715,33949.999376979766,32898.761982780241,31753.623940780653,30707.584049067078,29528.176944390114,28383.302817302192,27138.906745353346,25929.229714137371,24621.540641528198,23337.530621377515,21947.592600468302,20585.574704948354,19113.514398739346,17666.642020419484,16105.615932688384,14561.921325638241,12964.143897112683,11252.501682870097,9553.8572202854666,7741.203539339449,5925.2734499655735,3979.0718687388312,2081.1693675652159,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"BY36+BY37-BY38","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"EK36+EK37-EK38","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5]
[]
[null,null,null,"Weighted Average Interest Rate",null,"%",null,null,null,null,null,{"$f":"UDFOutput!J7","v":2.9071549615134546E-2},{"$f":"UDFOutput!K7","v":2.9071549615134546E-2},{"$f":"UDFOutput!L7","v":4.8452583617229353E-3},{"$f":"UDFOutput!M7","v":4.845258307711162E-3},{"$f":"UDFOutput!N7","v":4.8452583073874097E-3},{"$f":"UDFOutput!O7","v":4.8452582966332309E-3},{"$f":"UDFOutput!P7","v":4.8452582964310662E-3},{"$f":"UDFOutput!Q7","v":4.8452582867012694E-3},{"$f":"UDFOutput!R7","v":4.8452582820726307E-3},{"$f":"UDFOutput!S7","v":4.8452582793675984E-3},{"$f":"UDFOutput!T7","v":4.8452582793104618E-3},{"$f":"UDFOutput!U7","v":4.8452582792550599E-3},{"$f":"UDFOutput!V7","v":4.8452582792013685E-3},{"$f":"UDFOutput!W7","v":4.8452582782388459E-3},{"$f":"UDFOutput!X7","v":2.9071549666811584E-2},{"$f":"UDFOutput!Y7","v":2.913645153728401E-2},{"$f":"UDFOutput!Z7","v":2.9291529624524165E-2},{"$f":"UDFOutput!AA7","v":2.9389524280697934E-2},{"$f":"UDFOutput!AB7","v":2.9572931613622837E-2},{"$f":"UDFOutput!AC7","v":2.9674722293597133E-2},{"$f":"UDFOutput!AD7","v":2.985474757153907E-2},{"$f":"UDFOutput!AE7","v":3.0050433767941625E-2},{"$f":"UDFOutput!AF7","v":3.0214455963400378E-2},{"$f":"UDFOutput!AG7","v":3.0250539337168383E-2},{"$f":"UDFOutput!AH7","v":3.0431708970743005E-2},{"$f":"UDFOutput!AI7","v":3.058644746157799E-2},{"$f":"UDFOutput!AJ7","v":3.0785605595843663E-2},{"$f":"UDFOutput!AK7","v":3.0964689091144075E-2},{"$f":"UDFOutput!AL7","v":3.1145252695741563E-2},{"$f":"UDFOutput!AM7","v":3.1384978258853329E-2},{"$f":"UDFOutput!AN7","v":3.1547258487062864E-2},{"$f":"UDFOutput!AO7","v":3.1644718743351792E-2},{"$f":"UDFOutput!AP7","v":3.1802435283457664E-2},{"$f":"UDFOutput!AQ7","v":3.2012815775602416E-2},{"$f":"UDFOutput!AR7","v":3.2170693939295676E-2},{"$f":"UDFOutput!AS7","v":3.2418163427447806E-2},{"$f":"UDFOutput!AT7","v":3.2576036137776931E-2},{"$f":"UDFOutput!AU7","v":3.2946070863472246E-2},{"$f":"UDFOutput!AV7","v":3.3135423890028978E-2},{"$f":"UDFOutput!AW7","v":3.3392673786122304E-2},{"$f":"UDFOutput!AX7","v":3.3561390140749096E-2},{"$f":"UDFOutput!AY7","v":3.4010802809727257E-2},{"$f":"UDFOutput!AZ7","v":3.4197335481330089E-2},{"$f":"UDFOutput!BA7","v":3.4779871529102967E-2},{"$f":"UDFOutput!BB7","v":3.5005470775935986E-2},{"$f":"UDFOutput!BC7","v":3.5514871856965939E-2},{"$f":"UDFOutput!BD7","v":3.6112622435998831E-2},{"$f":"UDFOutput!BE7","v":3.6850845900914031E-2},{"$f":"UDFOutput!BF7","v":3.7825856911154129E-2},{"$f":"UDFOutput!BG7","v":3.9112346704604173E-2},{"$f":"UDFOutput!BH7","v":3.9999657036793757E-2},{"$f":"UDFOutput!BI7","v":4.1381585435454039E-2},{"$f":"UDFOutput!BJ7","v":4.1381585734227885E-2},{"$f":"UDFOutput!BK7","v":4.1381586563753084E-2},{"$f":"UDFOutput!BL7","v":0},{"$f":"UDFOutput!BM7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BN7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BO7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BP7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BQ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BR7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BS7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BT7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BU7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BV7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BW7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BX7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BY7","v":2.9071549615134546E-2},{"$f":"UDFOutput!BZ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CA7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CB7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CC7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CD7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CE7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CF7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CG7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CH7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CI7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CJ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CK7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CL7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CM7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CN7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CO7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CP7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CQ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CR7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CS7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CT7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CU7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CV7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CW7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CX7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CY7","v":2.9071549615134546E-2},{"$f":"UDFOutput!CZ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DA7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DB7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DC7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DD7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DE7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DF7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DG7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DH7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DI7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DJ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DK7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DL7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DM7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DN7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DO7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DP7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DQ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DR7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DS7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DT7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DU7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DV7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DW7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DX7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DY7","v":2.9071549615134546E-2},{"$f":"UDFOutput!DZ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EA7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EB7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EC7","v":2.9071549615134546E-2},{"$f":"UDFOutput!ED7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EE7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EF7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EG7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EH7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EI7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EJ7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EK7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EL7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EM7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EN7","v":2.9071549615134546E-2},{"$f":"UDFOutput!EO7","v":2.9071549615134546E-2}]
[null,null,null,"Interest Cost",null,"EUR'000",null,null,null,null,null,{"$f":"L36*L41","v":0},{"$f":"M36*M41","v":0},22.428790207153508,53.788062499143265,54.162530021627148,75.28352420042971,75.748887251878344,117.70610450575185,159.84074169623074,202.15354905976866,203.1553936331903,204.16147459822167,205.17180986883241,226.93136062077951,1430.4626854760372,1411.931155035375,1397.0626575869157,1377.0882733621881,1362.4297097070521,1340.9675965345257,1324.1675017378336,1305.2824042144036,1287.4605370461111,1261.6274515913897,1242.9536869934927,1220.3451969156749,1200.4913892699474,1176.8671813044916,1154.2421329275398,1130.6385165946444,1105.1379701782912,1074.3381816214933,1046.2607488632459,1016.5229134239695,987.88428805773481,957.24926589783513,924.61549828590205,894.12034478957628,859.17601771987665,822.17907475430354,783.23997010572941,746.45524408275651,703.97180426110151,664.76557525781413,618.42912095471695,571.98888602693694,525.86916677549334,477.73966898977454,425.63551854876533,373.67377596609106,309.6454866255919,245.1972094981779,164.66030367887032,86.122090337731237,0,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,{"$f":"BY36*BY41","v":1.9027638962598645E-6},1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,{"$f":"EK36*EK41","v":1.9027638962598645E-6},1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6]
[]
[null,"Adjusted Debt Balance and Reserve Balances Connected to Cash Flow"]
[]
[null,null,"Debt Balance with Cash Flow Sweep and Minimum"]
[null,null,null,"Opening Balance",null,"EUR'000",null,null,null,null,null,{"$f":"K51","v":0},{"$f":"L51","v":0},4629.0184202226956,11101.175434453166,11178.460793111335,15537.566749071171,15633.611794787837,24293.050553944377,32989.106543120441,41721.934601627407,41928.702645362748,42136.345026711504,42344.865442890354,46835.761395833062,49204.899699896974,48459.269421625315,47695.107612858599,46856.43293200952,46070.160628899095,45188.88444067644,44353.665981091064,43436.391444269393,42610.746941981954,41705.94902555165,40844.031736386096,39898.232655121035,38995.217603646059,38006.749489407164,37059.970076446269,36024.830327091426,35031.18886325715,33949.999376979766,32898.761982780241,31753.623940780653,30707.584049067078,29528.176944390114,28383.302817302192,27138.906745353346,25929.229714137371,24621.540641528198,23337.530621377515,21947.592600468302,20585.574704948354,19113.514398739346,17666.642020419484,16105.615932688384,14561.921325638241,12964.143897112683,11252.501682870097,9553.8572202854666,7741.203539339449,5925.2734499655735,3979.0718687388312,2081.1693675652159,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"BX51","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"EJ51","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5]
[null,null,null,"Add: Debt Draw from Structuring",null,"EUR'000",null,null,null,null,null,{"$f":"L37","v":0},{"$f":"M37","v":4629.0184202226956},6472.1570142304699,77.285358658169756,4359.1059559598361,96.045045716666863,8659.4387591565392,8696.0559891760659,8732.8280585069624,206.76804373534426,207.64238134875359,208.52041617885266,4490.8959529427066,2369.1383040639125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK37","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Scheduled Debt Service with Minimum for Early Repayment",null,"EUR'000",null,null,null,null,null,{"$f":"MIN(L38,L47)","v":0},{"$f":"MIN(M38,M47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,745.63027827166206,764.16180876671842,838.67468084907796,786.27230311042376,881.27618822265345,835.21845958537392,917.27453682167447,825.64450228743726,904.79791643030194,861.91728916555417,945.79908126506098,903.01505147497619,988.4681142388938,946.77941296089648,1035.1397493548413,993.64146383427624,1081.1894862773815,1051.2373941995281,1145.1380419995869,1046.0398917135765,1179.407104676965,1144.8741270879214,1244.3960719488455,1209.6770312159763,1307.6890726091742,1284.0100201506839,1389.9380209092119,1362.0178955199474,1472.0603062090099,1446.8723783198616,1561.0260877310993,1543.694607050144,1597.7774285255582,1711.6422142425847,1698.6444625846302,1812.6536809460181,1815.9300893738757,1946.2015812267423,1897.9025011736151,2081.1693021141505,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY38,BY47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK38,EK47)","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Cash flow Sweep from Cash flow Waterfall",null,"EUR'000",null,null,null,null,null,{"$f":"L87","v":0},{"$f":"M87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK87","v":0},0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"EUR'000",null,null,null,null,null,{"$f":"L47+L48-L49-L50","v":0},{"$f":"M47+M48-M49-M50","v":4629.0184202226956},11101.175434453166,11178.460793111335,15537.566749071171,15633.611794787837,24293.050553944377,32989.106543120441,41721.934601627407,41928.702645362748,42136.345026711504,42344.865442890354,46835.761395833062,49204.899699896974,48459.269421625315,47695.107612858599,46856.43293200952,46070.160628899095,45188.88444067644,44353.665981091064,43436.391444269393,42610.746941981954,41705.94902555165,40844.031736386096,39898.232655121035,38995.217603646059,38006.749489407164,37059.970076446269,36024.830327091426,35031.18886325715,33949.999376979766,32898.761982780241,31753.623940780653,30707.584049067078,29528.176944390114,28383.302817302192,27138.906745353346,25929.229714137371,24621.540641528198,23337.530621377515,21947.592600468302,20585.574704948354,19113.514398739346,17666.642020419484,16105.615932688384,14561.921325638241,12964.143897112683,11252.501682870097,9553.8572202854666,7741.203539339449,5925.2734499655735,3979.0718687388312,2081.1693675652159,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"BY47+BY48-BY49-BY50","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,{"$f":"EK47+EK48-EK49-EK50","v":6.5451065438537626E-5},6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5,6.5451065438537626E-5]
[null,null,null,"Interest Rate",null,"%",null,null,null,null,null,{"$f":"L41","v":2.9071549615134546E-2},{"$f":"M41","v":2.9071549615134546E-2},4.8452583617229353E-3,4.845258307711162E-3,4.8452583073874097E-3,4.8452582966332309E-3,4.8452582964310662E-3,4.8452582867012694E-3,4.8452582820726307E-3,4.8452582793675984E-3,4.8452582793104618E-3,4.8452582792550599E-3,4.8452582792013685E-3,4.8452582782388459E-3,2.9071549666811584E-2,2.913645153728401E-2,2.9291529624524165E-2,2.9389524280697934E-2,2.9572931613622837E-2,2.9674722293597133E-2,2.985474757153907E-2,3.0050433767941625E-2,3.0214455963400378E-2,3.0250539337168383E-2,3.0431708970743005E-2,3.058644746157799E-2,3.0785605595843663E-2,3.0964689091144075E-2,3.1145252695741563E-2,3.1384978258853329E-2,3.1547258487062864E-2,3.1644718743351792E-2,3.1802435283457664E-2,3.2012815775602416E-2,3.2170693939295676E-2,3.2418163427447806E-2,3.2576036137776931E-2,3.2946070863472246E-2,3.3135423890028978E-2,3.3392673786122304E-2,3.3561390140749096E-2,3.4010802809727257E-2,3.4197335481330089E-2,3.4779871529102967E-2,3.5005470775935986E-2,3.5514871856965939E-2,3.6112622435998831E-2,3.6850845900914031E-2,3.7825856911154129E-2,3.9112346704604173E-2,3.9999657036793757E-2,4.1381585435454039E-2,4.1381585734227885E-2,4.1381586563753084E-2,0,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,{"$f":"BY41","v":2.9071549615134546E-2},2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,{"$f":"EK41","v":2.9071549615134546E-2},2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2]
[null,null,null,"Interest Expense",null,"EUR'000",null,null,null,null,null,{"$f":"L47*L52*L7","v":0},{"$f":"M47*M52*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1430.4626854760372,1411.931155035375,1397.0626575869157,1377.0882733621881,1362.4297097070521,1340.9675965345257,1324.1675017378336,1305.2824042144036,1287.4605370461111,1261.6274515913897,1242.9536869934927,1220.3451969156749,1200.4913892699474,1176.8671813044916,1154.2421329275398,1130.6385165946444,1105.1379701782912,1074.3381816214933,1046.2607488632459,1016.5229134239695,987.88428805773481,957.24926589783513,924.61549828590205,894.12034478957628,859.17601771987665,822.17907475430354,783.23997010572941,746.45524408275651,703.97180426110151,664.76557525781413,618.42912095471695,571.98888602693694,525.86916677549334,477.73966898977454,425.63551854876533,373.67377596609106,309.6454866255919,245.1972094981779,164.66030367887032,86.122090337731237,0,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,{"$f":"BY47*BY52*BY7","v":1.9027638962598645E-6},1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK47*EK52*EK7","v":0},0,0,0,0,0,0]
[]
[null,null,"Defaulted Debt Balance"]
[null,null,null,"Opening Balance",null,"EUR'000",null,null,null,null,null,{"$f":"K59","v":0},{"$f":"L59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ59","v":0},0,0,0,0,0,0]
[null,null,null,"Add: Default",null,"EUR'000",null,null,null,null,null,{"$f":"L97","v":0},{"$f":"M97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK97","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,"EUR'000",null,null,null,null,null,{"$f":"L96","v":0},{"$f":"M96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK96","v":0},0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"EUR'000",null,null,null,null,null,{"$f":"L56+L57-L58","v":0},{"$f":"M56+M57-M58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY56+BY57-BY58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK56+EK57-EK58","v":0},0,0,0,0,0,0]
[null,null,null,"Interest on Defaulted Debt",null,"EUR'000",null,null,null,null,null,{"$f":"L56*L41","v":0},{"$f":"M56*M41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY56*BY41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK56*EK41","v":0},0,0,0,0,0,0]
[]
[null,null,"Cash Trap Reserve Account"]
[null,null,null,"Opening Balance",null,"EUR'000",null,null,null,null,null,{"$f":"K66","v":0},{"$f":"L66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ66","v":0},0,0,0,0,0,0]
[null,null,null,"Add: Cash Trapped",null,"EUR'000",null,null,null,null,null,{"$f":"L91","v":false},{"$f":"M91","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY91","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK91","v":false},false,false,false,false,false,false]
[null,null,null,"Less: Cash Released",null,"EUR'000",null,null,null,null,null,{"$f":"L92","v":0},{"$f":"M92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"EUR'000",null,null,null,null,null,{"$f":"L63+L64-L65","v":0},{"$f":"M63+M64-M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY63+BY64-BY65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK63+EK64-EK65","v":0},0,0,0,0,0,0]
[]
[]
[null,"Cash Flow Waterfall"]
[null,null,null,null,"Base EBITDA","EUR'000",null,null,null,null,null,{"$f":"L21","v":0},{"$f":"M21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,{"$f":"BY21","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK21","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less: Taxes","EUR'000"]
[null,null,null,null,"Less: DSR Fees","EUR'000"]
[null,null,null,null,"Less: Working Capital Changes","EUR'000"]
[null,null,null,null,"Add: Working Capital Debt Draws","EUR'000"]
[null,null,null,null,"Less: Working Capital Repayments","EUR'000"]
[null,null,null,null,"Add: Revolver Draws","EUR'000"]
[null,null,null,null,"Less: Revolver Repayments","EUR'000"]
[null,null,null,null,"Less: Interest Payments on Revolver","EUR'000"]
[null,null,null,null,"CFADS","EUR'000",null,null,null,null,null,{"$f":"L70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,{"$f":"AR70","v":2930.0827114668109},2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,{"$f":"BX70","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,"Less: Scheduled Interest","EUR'000",null,null,null,null,null,{"$f":"L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1430.4626854760372,1411.931155035375,1397.0626575869157,1377.0882733621881,1362.4297097070521,1340.9675965345257,1324.1675017378336,1305.2824042144036,1287.4605370461111,1261.6274515913897,1242.9536869934927,1220.3451969156749,1200.4913892699474,1176.8671813044916,1154.2421329275398,1130.6385165946444,1105.1379701782912,1074.3381816214933,{"$f":"AR53","v":1046.2607488632459},1016.5229134239695,987.88428805773481,957.24926589783513,924.61549828590205,894.12034478957628,859.17601771987665,822.17907475430354,783.23997010572941,746.45524408275651,703.97180426110151,664.76557525781413,618.42912095471695,571.98888602693694,525.86916677549334,477.73966898977454,425.63551854876533,373.67377596609106,309.6454866255919,245.1972094981779,164.66030367887032,86.122090337731237,0,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,{"$f":"BX53","v":1.9027638962598645E-6},1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ53","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Less: Scheduled Repayment","EUR'000",null,null,null,null,null,{"$f":"L49","v":0},{"$f":"M49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,745.63027827166206,764.16180876671842,838.67468084907796,786.27230311042376,881.27618822265345,835.21845958537392,917.27453682167447,825.64450228743726,904.79791643030194,861.91728916555417,945.79908126506098,903.01505147497619,988.4681142388938,946.77941296089648,1035.1397493548413,993.64146383427624,1081.1894862773815,1051.2373941995281,1145.1380419995869,1046.0398917135765,1179.407104676965,1144.8741270879214,1244.3960719488455,1209.6770312159763,1307.6890726091742,1284.0100201506839,1389.9380209092119,1362.0178955199474,1472.0603062090099,1446.8723783198616,1561.0260877310993,1543.694607050144,1597.7774285255582,1711.6422142425847,1698.6444625846302,1812.6536809460181,1815.9300893738757,1946.2015812267423,1897.9025011736151,2081.1693021141505,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK49","v":0},0,0,0,0,0,0]
[null,null,null,null,"Less: Interest on Default","EUR'000",null,null,null,null,null,{"$f":"L60*L7","v":0},{"$f":"M60*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY60*BY7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK60*EK7","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Cash Flow After Scheduled Debt","EUR'000",null,null,null,null,null,{"$f":"L79-L81-L82-L83","v":0},{"$f":"M79-M81-M82-M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,733.52458356947682,733.52458351508267,753.62970578169757,729.23270827307419,756.3157739108126,733.55596304014034,755.55266456500567,718.29985955936149,738.9736994440816,715.81145462555355,737.79199135823501,715.74926513625178,737.86167816762759,715.8457873412799,738.00405479883398,716.05929102860046,736.97445865886039,716.49601438747663,738.68392060397809,695.25546179600201,730.55771921001133,708.59067490234816,731.13756211807276,709.15494641748887,730.41401937535966,709.96115470715904,732.54199260789073,710.73106785033792,733.50406845629732,711.79787364614322,734.65793759305052,713.1615575438318,715.84578630561646,738.00405384885585,716.05929032412541,736.9744582024241,716.49601420903059,738.68392074189069,695.25546208106266,730.55771949282962,2810.7140678881046,2900.1491304500564,2812.9523205202777,2897.2791078016467,2816.1502477093827,2905.7199817200681,2819.2042055502779,2909.536177023645,2823.4358253210548,2914.1131443761028,2828.845048718149,{"$f":"BY79-BY81-BY82-BY83","v":2828.845048718149},2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK79-EK81-EK82-EK83","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Less: Cash Flow Sweep","EUR'000",{"$f":"'InputC - Risk'!F16","v":0},null,null,null,null,{"$f":"MAX(MIN(L85,L47-L82)*$G$87,0)","v":0},{"$f":"MAX(MIN(M85,M47-M49)*$G$87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BY85,BY47-BY49)*$G$87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(EK85,EK47-EK49)*$G$87,0)","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Cash After Sweep","EUR'000",null,null,null,null,null,{"$f":"L85-L87","v":0},{"$f":"M85-M87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,733.52458356947682,733.52458351508267,753.62970578169757,729.23270827307419,756.3157739108126,733.55596304014034,755.55266456500567,718.29985955936149,738.9736994440816,715.81145462555355,737.79199135823501,715.74926513625178,737.86167816762759,715.8457873412799,738.00405479883398,716.05929102860046,736.97445865886039,716.49601438747663,738.68392060397809,695.25546179600201,730.55771921001133,708.59067490234816,731.13756211807276,709.15494641748887,730.41401937535966,709.96115470715904,732.54199260789073,710.73106785033792,733.50406845629732,711.79787364614322,734.65793759305052,713.1615575438318,715.84578630561646,738.00405384885585,716.05929032412541,736.9744582024241,716.49601420903059,738.68392074189069,695.25546208106266,730.55771949282962,2810.7140678881046,2900.1491304500564,2812.9523205202777,2897.2791078016467,2816.1502477093827,2905.7199817200681,2819.2042055502779,2909.536177023645,2823.4358253210548,2914.1131443761028,2828.845048718149,{"$f":"BY85-BY87","v":2828.845048718149},2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK85-EK87","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Cash Trapped","EUR'000",null,{"$f":"'InputC - Risk'!F18","v":false},null,null,null,{"$f":"IF($H$91,MAX(L89*L113,0))","v":false},{"$f":"IF($H$91,MAX(M89*M113,0))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H$91,MAX(BY89*BY113,0))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($H$91,MAX(EK89*EK113,0))","v":false},false,false,false,false,false,false]
[null,null,null,null,"Cash Released","EUR'000",null,null,null,null,null,{"$f":"MIN(L63,L89*NOT(L113))","v":0},{"$f":"MIN(M63,M89*NOT(M113))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY63,BY89*NOT(BY113))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK63,EK89*NOT(EK113))","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Cash Flow Before Default","EUR'000",null,null,null,null,null,{"$f":"L89-L91+L92","v":0},{"$f":"M89-M91+M92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,733.52458356947682,733.52458351508267,753.62970578169757,729.23270827307419,756.3157739108126,733.55596304014034,755.55266456500567,718.29985955936149,738.9736994440816,715.81145462555355,737.79199135823501,715.74926513625178,737.86167816762759,715.8457873412799,738.00405479883398,716.05929102860046,736.97445865886039,716.49601438747663,738.68392060397809,695.25546179600201,730.55771921001133,708.59067490234816,731.13756211807276,709.15494641748887,730.41401937535966,709.96115470715904,732.54199260789073,710.73106785033792,733.50406845629732,711.79787364614322,734.65793759305052,713.1615575438318,715.84578630561646,738.00405384885585,716.05929032412541,736.9744582024241,716.49601420903059,738.68392074189069,695.25546208106266,730.55771949282962,2810.7140678881046,2900.1491304500564,2812.9523205202777,2897.2791078016467,2816.1502477093827,2905.7199817200681,2819.2042055502779,2909.536177023645,2823.4358253210548,2914.1131443761028,2828.845048718149,{"$f":"BY89-BY91+BY92","v":2828.845048718149},2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK89-EK91+EK92","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Less: Repayment of Default","EUR'000",null,null,null,null,null,{"$f":"MIN(L56,MAX(L94,0))","v":0},{"$f":"MIN(M56,MAX(M94,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY56,MAX(BY94,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK56,MAX(EK94,0))","v":0},0,0,0,0,0,0]
[null,null,null,null,"Add: Default","EUR'000",null,null,null,null,null,{"$f":"MAX(-L94,0)","v":0},{"$f":"MAX(-M94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BY94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EK94,0)","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Cash Flow to Equity","EUR'000",null,null,null,null,null,{"$f":"L94-L96+L97","v":0},{"$f":"M94-M96+M97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,733.52458356947682,733.52458351508267,753.62970578169757,729.23270827307419,756.3157739108126,733.55596304014034,755.55266456500567,718.29985955936149,738.9736994440816,715.81145462555355,737.79199135823501,715.74926513625178,737.86167816762759,715.8457873412799,738.00405479883398,716.05929102860046,736.97445865886039,716.49601438747663,738.68392060397809,695.25546179600201,730.55771921001133,708.59067490234816,731.13756211807276,709.15494641748887,730.41401937535966,709.96115470715904,732.54199260789073,710.73106785033792,733.50406845629732,711.79787364614322,734.65793759305052,713.1615575438318,715.84578630561646,738.00405384885585,716.05929032412541,736.9744582024241,716.49601420903059,738.68392074189069,695.25546208106266,730.55771949282962,2810.7140678881046,2900.1491304500564,2812.9523205202777,2897.2791078016467,2816.1502477093827,2905.7199817200681,2819.2042055502779,2909.536177023645,2823.4358253210548,2914.1131443761028,2828.845048718149,{"$f":"BY94-BY96+BY97","v":2828.845048718149},2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK94-EK96+EK97","v":0},0,0,0,0,0,0]
[null,null,null,null,"Equity Investment","EUR'000",null,null,null,null,null,{"$f":"L33","v":532.23299843271411},17586.388548244569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ33","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Net Equity Cash Flow",null,null,null,null,null,null,{"$f":"L99-L100","v":-532.23299843271411},{"$f":"M99-M100","v":-17586.388548244569},0,0,0,0,0,0,0,0,0,0,0,0,733.52458356947682,733.52458351508267,753.62970578169757,729.23270827307419,756.3157739108126,733.55596304014034,755.55266456500567,718.29985955936149,738.9736994440816,715.81145462555355,737.79199135823501,715.74926513625178,737.86167816762759,715.8457873412799,738.00405479883398,716.05929102860046,736.97445865886039,716.49601438747663,738.68392060397809,695.25546179600201,730.55771921001133,708.59067490234816,731.13756211807276,709.15494641748887,730.41401937535966,709.96115470715904,732.54199260789073,710.73106785033792,733.50406845629732,711.79787364614322,734.65793759305052,713.1615575438318,715.84578630561646,738.00405384885585,716.05929032412541,736.9744582024241,716.49601420903059,738.68392074189069,695.25546208106266,730.55771949282962,2810.7140678881046,2900.1491304500564,2812.9523205202777,2897.2791078016467,2816.1502477093827,2905.7199817200681,2819.2042055502779,2909.536177023645,2823.4358253210548,2914.1131443761028,2828.845048718149,{"$f":"BY99-BY100","v":2828.845048718149},2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK99-EK100","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,"Equity IRR","%",null,{"$f":"IFERROR(XIRR(L101:EQ101,L5:EQ5),FALSE)","v":9.1169956326484711E-2}]
[]
[null,null,null,"Cash Flow and Debt Service",null,null,null,null,null,null,null,{"$f":"IF(L7,L5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31",{"$f":"IF(AR7,AR5,NA())","v":"2033-06-30"},"2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31",{"$f":"IF(BX7,BX5,NA())","v":"2049-06-30"},"2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DD7,DD5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EJ7,EJ5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"L79","v":0},{"$f":"M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,{"$f":"BY79","v":2828.8450506209128},2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,2828.8450506209128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK79","v":0},0,0,0,0,0,0]
[null,null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"L81+L82","v":0},{"$f":"M81+M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2176.0929637476993,2176.0929638020934,2235.7373384359935,2163.3605764726117,2243.7058979297053,2176.1860561198996,2241.4420385595081,2130.9269065018407,2192.2584534764128,2123.5447407569436,2188.7527682585537,2123.3602483906511,2188.9595035088414,2123.6465942653881,2189.3818822823814,2124.2799804289207,2186.3274564556727,2125.5755758210216,2191.3987908628328,2062.5628051375461,2167.2913927346999,2102.1233929857563,2169.0115702347475,2103.7973760055525,2166.8650903290509,2106.1890949049875,2173.1779910149412,2108.4731396027037,2176.0321104701115,2111.6379535776759,2179.4552086858162,2115.683493077081,2123.6465953010515,2189.3818832323591,2124.2799811333957,2186.327456912109,2125.5755759994677,2191.3987907249202,2062.5628048524854,2167.2913924518816,0,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,{"$f":"BY81+BY82","v":1.9027638962598645E-6},1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK81+EK82","v":0},0,0,0,0,0,0]
[]
[null,"DSCR, PLCR, LLCR"]
[null,null,null,null,"DSCR","x",null,{"$f":"MIN(L110:EQ110)","v":1.3370832923514033},{"$f":"AVERAGE(L110:EQ110)","v":1.3370832929604732},null,null,{"$f":"IF(L107>0.1,L106/L107)","v":false},{"$f":"IF(M107>0.1,M106/M107)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,1.3370832936779455,1.3370832936445236,1.3370832936524191,1.3370832935589951,1.3370832935852577,1.3370832934882679,1.3370832935080361,1.3370832933629491,1.3370832933827859,1.3370832932723615,1.3370832933064649,1.3370832931805785,1.3370832932198407,1.3370832930838501,1.3370832931299683,1.3370832929866516,1.3370832930276575,1.3370832928914906,1.3370832929560628,1.3370832927192426,1.3370832928414806,1.337083292668134,1.3370832927548391,1.3370832925763747,1.337083292649494,1.3370832924852771,1.3370832925957303,1.337083292407633,1.3370832925336891,1.3370832923514033,1.3370832924967704,1.337083292409962,1.337083292431779,1.3370832925498048,1.3370832925432345,1.3370832927485166,1.33708329277924,1.3370832930402103,1.337083292904037,{"$f":"IF(BM107>0.1,BM106/BM107)","v":1.337083293015962},false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BY107>0.1,BY106/BY107)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EK107>0.1,EK106/EK107)","v":false},false,false,false,false,false,false]
[]
[null,null,null,null,"Covenant","x",null,{"$f":"'InputC - Risk'!F19","v":1.2},null,null,null,{"$f":"$H$112","v":1.2},{"$f":"$H$112","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$H$112","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$H$112","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,null,"Covenant Violated","Flag",null,null,null,null,null,{"$f":"L110<L112","v":false},{"$f":"M110<M112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY110<BY112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK110<EK112","v":false},false,false,false,false,false,false]
[]
[null,null,null,null,"Interest Rate Factor",null,null,null,null,null,1,{"$f":"K115*(1+L41*L7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.0290715496668117,1.0590550430020766,1.0900763851681736,1.1221132115578889,1.1552973888260329,1.1895805180059633,1.2250951440870521,1.2619097845738672,1.3000377021896583,1.3393645438395485,1.3801236958434058,1.4223367767567989,1.4661242757904973,1.5115223581593289,1.5585991039594644,1.6075157029515006,1.6582284163545242,1.7107025882022966,{"$f":"AQ115*(1+AR41*AR7)","v":1.7651070965528435},1.8216131448589981,1.8802157038180547,1.9411688437832824,2.0044044301878934,2.0704416805839214,2.1390466433096536,2.2104751300829926,2.2846617483201306,2.362364928529173,2.4431515145194136,2.528124010320532,2.6166221814817496,2.7095511829551686,2.8074001817962428,2.910855253277814,3.0209608475773817,3.139117715628863,3.2646813476521408,3.3997790377595409,3.5404672854880181,3.6869774389385763,3.6869774389385763,3.7941635864845611,3.904465801436984,4.0179746727040557,4.1347834227539257,4.2549879841763527,4.3786870784701373,4.5059822971210304,4.6369781850367024,4.7717823264072941,{"$f":"BW115*(1+BX41*BX7)","v":4.9105054330620659},5.0532614353947176,5.2001675759320412,5.3513445056227633,5.5069163829256533,5.6670109757782736,5.8317597665301237,6.0012980599263503,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,{"$f":"DC115*(1+DD41*DD7)","v":6.1757650942307105},6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,{"$f":"EI115*(1+EJ41*EJ7)","v":6.1757650942307105},6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105,6.1757650942307105]
[null,null,null,null,"PV of CFADS over Life",null,null,{"$f":"SUMPRODUCT(L106:EQ106/L115:EQ115)","v":77268.281409149233}]
[null,null,null,null,"Total Amount of Debt",null,null,{"$f":"H36","v":49204.899699896974}]
[null,null,null,null,"PLCR",null,null,{"$f":"H116/H117","v":1.5703371387892702}]
[]
[null,null,null,null,"Flag for Debt Repayment",null,null,null,null,null,null,{"$f":"L38>0.1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AR38>0.1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"BX38>0.1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DD38>0.1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EJ38>0.1","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"CFADS over Debt Repayment",null,null,null,null,null,null,{"$f":"IF(L120,L106)","v":false},{"$f":"IF(M120,M106)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,2909.6175473171761,2909.6175473171761,2989.3670442176913,2892.5932847456861,3000.0216718405181,2909.7420191600399,2996.9947031245138,2849.2267660612024,2931.2321529204946,2839.3561953824974,2926.5447596167887,2839.1095135269029,2926.8211816764688,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,2810.7140678881046,2900.1491323528203,2812.9523224230416,2897.2791097044105,2816.1502496121466,2905.7199836228319,2819.2042074530418,2909.5361789264089,2823.4358272238187,2914.1131462788667,2828.8450506209128,2839.492381606668,2927.3859370812152,2840.3392714575211,2923.3019151145331,2842.071590208498,2930.0827114668109,2757.8182669335479,2897.8491119447112,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BY120,BY106)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EK120,EK106)","v":false},false,false,false,false,false,false]
[]
[null,null,null,null,"PV of CFADS over Life",null,null,{"$f":"SUMPRODUCT(L121:EQ121/L115:EQ115)","v":65791.049303193533}]
[null,null,null,null,"Total Amount of Debt",null,null,{"$f":"H117","v":49204.899699896974}]
[null,null,null,null,"PLCR",null,null,{"$f":"H123/H124","v":1.3370832926081808}]
[]
[null,"Graphs",null,null,null,null,null,null,null,null,null,{"$f":"L105","v":{"$error":"#N/A"}},{"$f":"M105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30",{"$f":"BY105","v":"2049-12-31"},"2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EK105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Scheduled Debt Service",null,null,null,null,null,null,null,{"$f":"L81+L82","v":0},{"$f":"M81+M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2176.0929637476993,2176.0929638020934,2235.7373384359935,2163.3605764726117,2243.7058979297053,2176.1860561198996,2241.4420385595081,2130.9269065018407,2192.2584534764128,2123.5447407569436,2188.7527682585537,2123.3602483906511,2188.9595035088414,2123.6465942653881,2189.3818822823814,2124.2799804289207,2186.3274564556727,2125.5755758210216,2191.3987908628328,2062.5628051375461,2167.2913927346999,2102.1233929857563,2169.0115702347475,2103.7973760055525,2166.8650903290509,2106.1890949049875,2173.1779910149412,2108.4731396027037,2176.0321104701115,2111.6379535776759,2179.4552086858162,2115.683493077081,2123.6465953010515,2189.3818832323591,2124.2799811333957,2186.327456912109,2125.5755759994677,2191.3987907249202,2062.5628048524854,2167.2913924518816,0,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,{"$f":"BY81+BY82","v":1.9027638962598645E-6},1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,1.9027638962598645E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK81+EK82","v":0},0,0,0,0,0,0]
[null,null,null,"Interest on Default",null,null,null,null,null,null,null,{"$f":"L83","v":0},{"$f":"M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK83","v":0},0,0,0,0,0,0]
[null,null,null,"Sweep",null,null,null,null,null,null,null,{"$f":"L87","v":0},{"$f":"M87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK87","v":0},0,0,0,0,0,0]
[null,null,null,"Trap",null,null,null,null,null,null,null,{"$f":"L91","v":false},{"$f":"M91","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY91","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK91","v":false},false,false,false,false,false,false]
[null,null,null,"Repayment of Default",null,null,null,null,null,null,null,{"$f":"L96","v":0},{"$f":"M96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK96","v":0},0,0,0,0,0,0]
[null,null,null,"Default",null,null,null,null,null,null,null,{"$f":"-L97","v":0},{"$f":"-M97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK97","v":0},0,0,0,0,0,0]
[null,null,null,"Dividend",null,null,null,null,null,null,null,{"$f":"L99","v":0},{"$f":"M99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,733.52458356947682,733.52458351508267,753.62970578169757,729.23270827307419,756.3157739108126,733.55596304014034,755.55266456500567,718.29985955936149,738.9736994440816,715.81145462555355,737.79199135823501,715.74926513625178,737.86167816762759,715.8457873412799,738.00405479883398,716.05929102860046,736.97445865886039,716.49601438747663,738.68392060397809,695.25546179600201,730.55771921001133,708.59067490234816,731.13756211807276,709.15494641748887,730.41401937535966,709.96115470715904,732.54199260789073,710.73106785033792,733.50406845629732,711.79787364614322,734.65793759305052,713.1615575438318,715.84578630561646,738.00405384885585,716.05929032412541,736.9744582024241,716.49601420903059,738.68392074189069,695.25546208106266,730.55771949282962,2810.7140678881046,2900.1491304500564,2812.9523205202777,2897.2791078016467,2816.1502477093827,2905.7199817200681,2819.2042055502779,2909.536177023645,2823.4358253210548,2914.1131443761028,2828.845048718149,{"$f":"BY99","v":2828.845048718149},2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,2828.845048718149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK99","v":0},0,0,0,0,0,0]

{"sheet":"UDFInputs","index":9,"n_rows":318,"n_cols":194,"rows_kept":318,"cut":false,"hidden":true,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"UDFInputs"},null,null,null,null,"Run Macor By Cangning h th number  -->",12]
[null,null,null,null,"Case Sensitive Variable Name in UDF",null,"Input",null,null,{"$f":"'Debt Structuring'!L1","v":0},{"$f":"'Debt Structuring'!M1","v":1},{"$f":"'Debt Structuring'!N1","v":2},{"$f":"'Debt Structuring'!O1","v":3},{"$f":"'Debt Structuring'!P1","v":4},{"$f":"'Debt Structuring'!Q1","v":5},{"$f":"'Debt Structuring'!R1","v":6},{"$f":"'Debt Structuring'!S1","v":7},{"$f":"'Debt Structuring'!T1","v":8},{"$f":"'Debt Structuring'!U1","v":9},{"$f":"'Debt Structuring'!V1","v":10},{"$f":"'Debt Structuring'!W1","v":11},{"$f":"'Debt Structuring'!X1","v":12},{"$f":"'Debt Structuring'!Y1","v":13},{"$f":"'Debt Structuring'!Z1","v":14},{"$f":"'Debt Structuring'!AA1","v":15},{"$f":"'Debt Structuring'!AB1","v":16},{"$f":"'Debt Structuring'!AC1","v":17},{"$f":"'Debt Structuring'!AD1","v":18},{"$f":"'Debt Structuring'!AE1","v":19},{"$f":"'Debt Structuring'!AF1","v":20},{"$f":"'Debt Structuring'!AG1","v":21},{"$f":"'Debt Structuring'!AH1","v":22},{"$f":"'Debt Structuring'!AI1","v":23},{"$f":"'Debt Structuring'!AJ1","v":24},{"$f":"'Debt Structuring'!AK1","v":25},{"$f":"'Debt Structuring'!AL1","v":26},{"$f":"'Debt Structuring'!AM1","v":27},{"$f":"'Debt Structuring'!AN1","v":28},{"$f":"'Debt Structuring'!AO1","v":29},{"$f":"'Debt Structuring'!AP1","v":30},{"$f":"'Debt Structuring'!AQ1","v":31},{"$f":"'Debt Structuring'!AR1","v":32},{"$f":"'Debt Structuring'!AS1","v":33},{"$f":"'Debt Structuring'!AT1","v":34},{"$f":"'Debt Structuring'!AU1","v":35},{"$f":"'Debt Structuring'!AV1","v":36},{"$f":"'Debt Structuring'!AW1","v":37},{"$f":"'Debt Structuring'!AX1","v":38},{"$f":"'Debt Structuring'!AY1","v":39},{"$f":"'Debt Structuring'!AZ1","v":40},{"$f":"'Debt Structuring'!BA1","v":41},{"$f":"'Debt Structuring'!BB1","v":42},{"$f":"'Debt Structuring'!BC1","v":43},{"$f":"'Debt Structuring'!BD1","v":44},{"$f":"'Debt Structuring'!BE1","v":45},{"$f":"'Debt Structuring'!BF1","v":46},{"$f":"'Debt Structuring'!BG1","v":47},{"$f":"'Debt Structuring'!BH1","v":48},{"$f":"'Debt Structuring'!BI1","v":49},{"$f":"'Debt Structuring'!BJ1","v":50},{"$f":"'Debt Structuring'!BK1","v":51},{"$f":"'Debt Structuring'!BL1","v":52},{"$f":"'Debt Structuring'!BM1","v":53},{"$f":"'Debt Structuring'!BN1","v":54},{"$f":"'Debt Structuring'!BO1","v":55},{"$f":"'Debt Structuring'!BP1","v":56},{"$f":"'Debt Structuring'!BQ1","v":57},{"$f":"'Debt Structuring'!BR1","v":58},{"$f":"'Debt Structuring'!BS1","v":59},{"$f":"'Debt Structuring'!BT1","v":60},{"$f":"'Debt Structuring'!BU1","v":61},{"$f":"'Debt Structuring'!BV1","v":62},{"$f":"'Debt Structuring'!BW1","v":63},{"$f":"'Debt Structuring'!BX1","v":64},{"$f":"'Debt Structuring'!BY1","v":65},{"$f":"'Debt Structuring'!BZ1","v":66},{"$f":"'Debt Structuring'!CA1","v":67},{"$f":"'Debt Structuring'!CB1","v":68},{"$f":"'Debt Structuring'!CC1","v":69},{"$f":"'Debt Structuring'!CD1","v":70},{"$f":"'Debt Structuring'!CE1","v":71},{"$f":"'Debt Structuring'!CF1","v":72},{"$f":"'Debt Structuring'!CG1","v":73},{"$f":"'Debt Structuring'!CH1","v":74},{"$f":"'Debt Structuring'!CI1","v":75},{"$f":"'Debt Structuring'!CJ1","v":76},{"$f":"'Debt Structuring'!CK1","v":77},{"$f":"'Debt Structuring'!CL1","v":78},{"$f":"'Debt Structuring'!CM1","v":79},{"$f":"'Debt Structuring'!CN1","v":80},{"$f":"'Debt Structuring'!CO1","v":81},{"$f":"'Debt Structuring'!CP1","v":82},{"$f":"'Debt Structuring'!CQ1","v":83},{"$f":"'Debt Structuring'!CR1","v":84},{"$f":"'Debt Structuring'!CS1","v":85},{"$f":"'Debt Structuring'!CT1","v":86},{"$f":"'Debt Structuring'!CU1","v":87},{"$f":"'Debt Structuring'!CV1","v":88},{"$f":"'Debt Structuring'!CW1","v":89},{"$f":"'Debt Structuring'!CX1","v":90},{"$f":"'Debt Structuring'!CY1","v":91},{"$f":"'Debt Structuring'!CZ1","v":92},{"$f":"'Debt Structuring'!DA1","v":93},{"$f":"'Debt Structuring'!DB1","v":94},{"$f":"'Debt Structuring'!DC1","v":95},{"$f":"'Debt Structuring'!DD1","v":96},{"$f":"'Debt Structuring'!DE1","v":97},{"$f":"'Debt Structuring'!DF1","v":98},{"$f":"'Debt Structuring'!DG1","v":99},{"$f":"'Debt Structuring'!DH1","v":100},{"$f":"'Debt Structuring'!DI1","v":101},{"$f":"'Debt Structuring'!DJ1","v":102},{"$f":"'Debt Structuring'!DK1","v":103},{"$f":"'Debt Structuring'!DL1","v":104},{"$f":"'Debt Structuring'!DM1","v":105},{"$f":"'Debt Structuring'!DN1","v":106},{"$f":"'Debt Structuring'!DO1","v":107},{"$f":"'Debt Structuring'!DP1","v":108},{"$f":"'Debt Structuring'!DQ1","v":109},{"$f":"'Debt Structuring'!DR1","v":110},{"$f":"'Debt Structuring'!DS1","v":111},{"$f":"'Debt Structuring'!DT1","v":112},{"$f":"'Debt Structuring'!DU1","v":113},{"$f":"'Debt Structuring'!DV1","v":114},{"$f":"'Debt Structuring'!DW1","v":115},{"$f":"'Debt Structuring'!DX1","v":116},{"$f":"'Debt Structuring'!DY1","v":117},{"$f":"'Debt Structuring'!DZ1","v":118},{"$f":"'Debt Structuring'!EA1","v":119},{"$f":"'Debt Structuring'!EB1","v":120},{"$f":"'Debt Structuring'!EC1","v":121},{"$f":"'Debt Structuring'!ED1","v":122},{"$f":"'Debt Structuring'!EE1","v":123},{"$f":"'Debt Structuring'!EF1","v":124},{"$f":"'Debt Structuring'!EG1","v":0},{"$f":"'Debt Structuring'!EH1","v":0},{"$f":"'Debt Structuring'!EI1","v":0},{"$f":"'Debt Structuring'!EJ1","v":0},{"$f":"'Debt Structuring'!EK1","v":0},{"$f":"'Debt Structuring'!EL1","v":0},{"$f":"'Debt Structuring'!EM1","v":0},{"$f":"'Debt Structuring'!EN1","v":0},{"$f":"'Debt Structuring'!EO1","v":0},{"$f":"'Debt Structuring'!EP1","v":0},{"$f":"'Debt Structuring'!EQ1","v":0},{"$f":"'Debt Structuring'!ER1","v":0},{"$f":"'Debt Structuring'!ES1","v":0},{"$f":"'Debt Structuring'!ET1","v":0},{"$f":"'Debt Structuring'!EU1","v":0},{"$f":"'Debt Structuring'!EV1","v":0},{"$f":"'Debt Structuring'!EW1","v":0},{"$f":"'Debt Structuring'!EX1","v":0},{"$f":"'Debt Structuring'!EY1","v":0},{"$f":"'Debt Structuring'!EZ1","v":0},{"$f":"'Debt Structuring'!FA1","v":0},{"$f":"'Debt Structuring'!FB1","v":0},{"$f":"'Debt Structuring'!FC1","v":0},{"$f":"'Debt Structuring'!FD1","v":0},{"$f":"'Debt Structuring'!FE1","v":0},{"$f":"'Debt Structuring'!FF1","v":0},{"$f":"'Debt Structuring'!FG1","v":0},{"$f":"'Debt Structuring'!FH1","v":0},{"$f":"'Debt Structuring'!FI1","v":0},{"$f":"'Debt Structuring'!FJ1","v":0},{"$f":"'Debt Structuring'!FK1","v":0},{"$f":"'Debt Structuring'!FL1","v":0},{"$f":"'Debt Structuring'!FM1","v":0},{"$f":"'Debt Structuring'!FN1","v":0},{"$f":"'Debt Structuring'!FO1","v":0},{"$f":"'Debt Structuring'!FP1","v":0},{"$f":"'Debt Structuring'!FQ1","v":0},{"$f":"'Debt Structuring'!FR1","v":0},{"$f":"'Debt Structuring'!FS1","v":0},{"$f":"'Debt Structuring'!FT1","v":0},{"$f":"'Debt Structuring'!FU1","v":0},{"$f":"'Debt Structuring'!FV1","v":0},{"$f":"'Debt Structuring'!FW1","v":0},{"$f":"'Debt Structuring'!FX1","v":0},{"$f":"'Debt Structuring'!FY1","v":0},{"$f":"'Debt Structuring'!FZ1","v":0},{"$f":"'Debt Structuring'!GA1","v":0},{"$f":"'Debt Structuring'!GB1","v":0},{"$f":"'Debt Structuring'!GC1","v":0},{"$f":"'Debt Structuring'!GD1","v":0},{"$f":"'Debt Structuring'!GE1","v":0},{"$f":"'Debt Structuring'!GF1","v":0},{"$f":"'Debt Structuring'!GG1","v":0},{"$f":"'Debt Structuring'!GH1","v":0},{"$f":"'Debt Structuring'!GI1","v":0},{"$f":"'Debt Structuring'!GJ1","v":0},{"$f":"'Debt Structuring'!GK1","v":0},{"$f":"'Debt Structuring'!GL1","v":0},{"$f":"'Debt Structuring'!GM1","v":0},{"$f":"'Debt Structuring'!GN1","v":0}]
[null,null,null,null,"(Corresponds to program)","Labels - You can Name this Yourself","Type","Constant","Units",{"$f":"'Debt Structuring'!L4","v":"2022-11-01"},{"$f":"'Debt Structuring'!M4","v":"2022-12-01"},{"$f":"'Debt Structuring'!N4","v":"2023-01-01"},{"$f":"'Debt Structuring'!O4","v":"2023-02-01"},{"$f":"'Debt Structuring'!P4","v":"2023-03-01"},{"$f":"'Debt Structuring'!Q4","v":"2023-04-01"},{"$f":"'Debt Structuring'!R4","v":"2023-05-01"},{"$f":"'Debt Structuring'!S4","v":"2023-06-01"},{"$f":"'Debt Structuring'!T4","v":"2023-07-01"},{"$f":"'Debt Structuring'!U4","v":"2023-08-01"},{"$f":"'Debt Structuring'!V4","v":"2023-09-01"},{"$f":"'Debt Structuring'!W4","v":"2023-10-01"},{"$f":"'Debt Structuring'!X4","v":"2023-11-01"},{"$f":"'Debt Structuring'!Y4","v":"2023-12-01"},{"$f":"'Debt Structuring'!Z4","v":"2024-01-01"},{"$f":"'Debt Structuring'!AA4","v":"2024-07-01"},{"$f":"'Debt Structuring'!AB4","v":"2025-01-01"},{"$f":"'Debt Structuring'!AC4","v":"2025-07-01"},{"$f":"'Debt Structuring'!AD4","v":"2026-01-01"},{"$f":"'Debt Structuring'!AE4","v":"2026-07-01"},{"$f":"'Debt Structuring'!AF4","v":"2027-01-01"},{"$f":"'Debt Structuring'!AG4","v":"2027-07-01"},{"$f":"'Debt Structuring'!AH4","v":"2028-01-01"},{"$f":"'Debt Structuring'!AI4","v":"2028-07-01"},{"$f":"'Debt Structuring'!AJ4","v":"2029-01-01"},{"$f":"'Debt Structuring'!AK4","v":"2029-07-01"},{"$f":"'Debt Structuring'!AL4","v":"2030-01-01"},{"$f":"'Debt Structuring'!AM4","v":"2030-07-01"},{"$f":"'Debt Structuring'!AN4","v":"2031-01-01"},{"$f":"'Debt Structuring'!AO4","v":"2031-07-01"},{"$f":"'Debt Structuring'!AP4","v":"2032-01-01"},{"$f":"'Debt Structuring'!AQ4","v":"2032-07-01"},{"$f":"'Debt Structuring'!AR4","v":"2033-01-01"},{"$f":"'Debt Structuring'!AS4","v":"2033-07-01"},{"$f":"'Debt Structuring'!AT4","v":"2034-01-01"},{"$f":"'Debt Structuring'!AU4","v":"2034-07-01"},{"$f":"'Debt Structuring'!AV4","v":"2035-01-01"},{"$f":"'Debt Structuring'!AW4","v":"2035-07-01"},{"$f":"'Debt Structuring'!AX4","v":"2036-01-01"},{"$f":"'Debt Structuring'!AY4","v":"2036-07-01"},{"$f":"'Debt Structuring'!AZ4","v":"2037-01-01"},{"$f":"'Debt Structuring'!BA4","v":"2037-07-01"},{"$f":"'Debt Structuring'!BB4","v":"2038-01-01"},{"$f":"'Debt Structuring'!BC4","v":"2038-07-01"},{"$f":"'Debt Structuring'!BD4","v":"2039-01-01"},{"$f":"'Debt Structuring'!BE4","v":"2039-07-01"},{"$f":"'Debt Structuring'!BF4","v":"2040-01-01"},{"$f":"'Debt Structuring'!BG4","v":"2040-07-01"},{"$f":"'Debt Structuring'!BH4","v":"2041-01-01"},{"$f":"'Debt Structuring'!BI4","v":"2041-07-01"},{"$f":"'Debt Structuring'!BJ4","v":"2042-01-01"},{"$f":"'Debt Structuring'!BK4","v":"2042-07-01"},{"$f":"'Debt Structuring'!BL4","v":"2043-01-01"},{"$f":"'Debt Structuring'!BM4","v":"2043-07-01"},{"$f":"'Debt Structuring'!BN4","v":"2044-01-01"},{"$f":"'Debt Structuring'!BO4","v":"2044-07-01"},{"$f":"'Debt Structuring'!BP4","v":"2045-01-01"},{"$f":"'Debt Structuring'!BQ4","v":"2045-07-01"},{"$f":"'Debt Structuring'!BR4","v":"2046-01-01"},{"$f":"'Debt Structuring'!BS4","v":"2046-07-01"},{"$f":"'Debt Structuring'!BT4","v":"2047-01-01"},{"$f":"'Debt Structuring'!BU4","v":"2047-07-01"},{"$f":"'Debt Structuring'!BV4","v":"2048-01-01"},{"$f":"'Debt Structuring'!BW4","v":"2048-07-01"},{"$f":"'Debt Structuring'!BX4","v":"2049-01-01"},{"$f":"'Debt Structuring'!BY4","v":"2049-07-01"},{"$f":"'Debt Structuring'!BZ4","v":"2050-01-01"},{"$f":"'Debt Structuring'!CA4","v":"2050-07-01"},{"$f":"'Debt Structuring'!CB4","v":"2051-01-01"},{"$f":"'Debt Structuring'!CC4","v":"2051-07-01"},{"$f":"'Debt Structuring'!CD4","v":"2052-01-01"},{"$f":"'Debt Structuring'!CE4","v":"2052-07-01"},{"$f":"'Debt Structuring'!CF4","v":"2053-01-01"},{"$f":"'Debt Structuring'!CG4","v":"2053-07-01"},{"$f":"'Debt Structuring'!CH4","v":"2054-01-01"},{"$f":"'Debt Structuring'!CI4","v":"2054-07-01"},{"$f":"'Debt Structuring'!CJ4","v":"2055-01-01"},{"$f":"'Debt Structuring'!CK4","v":"2055-07-01"},{"$f":"'Debt Structuring'!CL4","v":"2056-01-01"},{"$f":"'Debt Structuring'!CM4","v":"2056-07-01"},{"$f":"'Debt Structuring'!CN4","v":"2057-01-01"},{"$f":"'Debt Structuring'!CO4","v":"2057-07-01"},{"$f":"'Debt Structuring'!CP4","v":"2058-01-01"},{"$f":"'Debt Structuring'!CQ4","v":"2058-07-01"},{"$f":"'Debt Structuring'!CR4","v":"2059-01-01"},{"$f":"'Debt Structuring'!CS4","v":"2059-07-01"},{"$f":"'Debt Structuring'!CT4","v":"2060-01-01"},{"$f":"'Debt Structuring'!CU4","v":"2060-07-01"},{"$f":"'Debt Structuring'!CV4","v":"2061-01-01"},{"$f":"'Debt Structuring'!CW4","v":"2061-07-01"},{"$f":"'Debt Structuring'!CX4","v":"2062-01-01"},{"$f":"'Debt Structuring'!CY4","v":"2062-07-01"},{"$f":"'Debt Structuring'!CZ4","v":"2063-01-01"},{"$f":"'Debt Structuring'!DA4","v":"2063-07-01"},{"$f":"'Debt Structuring'!DB4","v":"2064-01-01"},{"$f":"'Debt Structuring'!DC4","v":"2064-07-01"},{"$f":"'Debt Structuring'!DD4","v":"2065-01-01"},{"$f":"'Debt Structuring'!DE4","v":"2065-07-01"},{"$f":"'Debt Structuring'!DF4","v":"2066-01-01"},{"$f":"'Debt Structuring'!DG4","v":"2066-07-01"},{"$f":"'Debt Structuring'!DH4","v":"2067-01-01"},{"$f":"'Debt Structuring'!DI4","v":"2067-07-01"},{"$f":"'Debt Structuring'!DJ4","v":"2068-01-01"},{"$f":"'Debt Structuring'!DK4","v":"2068-07-01"},{"$f":"'Debt Structuring'!DL4","v":"2069-01-01"},{"$f":"'Debt Structuring'!DM4","v":"2069-07-01"},{"$f":"'Debt Structuring'!DN4","v":"2070-01-01"},{"$f":"'Debt Structuring'!DO4","v":"2070-07-01"},{"$f":"'Debt Structuring'!DP4","v":"2071-01-01"},{"$f":"'Debt Structuring'!DQ4","v":"2071-07-01"},{"$f":"'Debt Structuring'!DR4","v":"2072-01-01"},{"$f":"'Debt Structuring'!DS4","v":"2072-07-01"},{"$f":"'Debt Structuring'!DT4","v":"2073-01-01"},{"$f":"'Debt Structuring'!DU4","v":"2073-07-01"},{"$f":"'Debt Structuring'!DV4","v":"2074-01-01"},{"$f":"'Debt Structuring'!DW4","v":"2074-07-01"},{"$f":"'Debt Structuring'!DX4","v":"2075-01-01"},{"$f":"'Debt Structuring'!DY4","v":"2075-07-01"},{"$f":"'Debt Structuring'!DZ4","v":"2076-01-01"},{"$f":"'Debt Structuring'!EA4","v":"2076-07-01"},{"$f":"'Debt Structuring'!EB4","v":"2077-01-01"},{"$f":"'Debt Structuring'!EC4","v":"2077-07-01"},{"$f":"'Debt Structuring'!ED4","v":"2078-01-01"},{"$f":"'Debt Structuring'!EE4","v":"2078-07-01"},{"$f":"'Debt Structuring'!EF4","v":"2079-01-01"},{"$f":"'Debt Structuring'!EG4","v":"00:00:00"},{"$f":"'Debt Structuring'!EH4","v":"00:00:00"},{"$f":"'Debt Structuring'!EI4","v":"00:00:00"},{"$f":"'Debt Structuring'!EJ4","v":"00:00:00"},{"$f":"'Debt Structuring'!EK4","v":"00:00:00"},{"$f":"'Debt Structuring'!EL4","v":"00:00:00"},{"$f":"'Debt Structuring'!EM4","v":"00:00:00"},{"$f":"'Debt Structuring'!EN4","v":"00:00:00"},{"$f":"'Debt Structuring'!EO4","v":"00:00:00"},{"$f":"'Debt Structuring'!EP4","v":"00:00:00"},{"$f":"'Debt Structuring'!EQ4","v":"00:00:00"},{"$f":"'Debt Structuring'!ER4","v":"00:00:00"},{"$f":"'Debt Structuring'!ES4","v":"00:00:00"},{"$f":"'Debt Structuring'!ET4","v":"00:00:00"},{"$f":"'Debt Structuring'!EU4","v":"00:00:00"},{"$f":"'Debt Structuring'!EV4","v":"00:00:00"},{"$f":"'Debt Structuring'!EW4","v":"00:00:00"},{"$f":"'Debt Structuring'!EX4","v":"00:00:00"},{"$f":"'Debt Structuring'!EY4","v":"00:00:00"},{"$f":"'Debt Structuring'!EZ4","v":"00:00:00"},{"$f":"'Debt Structuring'!FA4","v":"00:00:00"},{"$f":"'Debt Structuring'!FB4","v":"00:00:00"},{"$f":"'Debt Structuring'!FC4","v":"00:00:00"},{"$f":"'Debt Structuring'!FD4","v":"00:00:00"},{"$f":"'Debt Structuring'!FE4","v":"00:00:00"},{"$f":"'Debt Structuring'!FF4","v":"00:00:00"},{"$f":"'Debt Structuring'!FG4","v":"00:00:00"},{"$f":"'Debt Structuring'!FH4","v":"00:00:00"},{"$f":"'Debt Structuring'!FI4","v":"00:00:00"},{"$f":"'Debt Structuring'!FJ4","v":"00:00:00"},{"$f":"'Debt Structuring'!FK4","v":"00:00:00"},{"$f":"'Debt Structuring'!FL4","v":"00:00:00"},{"$f":"'Debt Structuring'!FM4","v":"00:00:00"},{"$f":"'Debt Structuring'!FN4","v":"00:00:00"},{"$f":"'Debt Structuring'!FO4","v":"00:00:00"},{"$f":"'Debt Structuring'!FP4","v":"00:00:00"},{"$f":"'Debt Structuring'!FQ4","v":"00:00:00"},{"$f":"'Debt Structuring'!FR4","v":"00:00:00"},{"$f":"'Debt Structuring'!FS4","v":"00:00:00"},{"$f":"'Debt Structuring'!FT4","v":"00:00:00"},{"$f":"'Debt Structuring'!FU4","v":"00:00:00"},{"$f":"'Debt Structuring'!FV4","v":"00:00:00"},{"$f":"'Debt Structuring'!FW4","v":"00:00:00"},{"$f":"'Debt Structuring'!FX4","v":"00:00:00"},{"$f":"'Debt Structuring'!FY4","v":"00:00:00"},{"$f":"'Debt Structuring'!FZ4","v":"00:00:00"},{"$f":"'Debt Structuring'!GA4","v":"00:00:00"},{"$f":"'Debt Structuring'!GB4","v":"00:00:00"},{"$f":"'Debt Structuring'!GC4","v":"00:00:00"},{"$f":"'Debt Structuring'!GD4","v":"00:00:00"},{"$f":"'Debt Structuring'!GE4","v":"00:00:00"},{"$f":"'Debt Structuring'!GF4","v":"00:00:00"},{"$f":"'Debt Structuring'!GG4","v":"00:00:00"},{"$f":"'Debt Structuring'!GH4","v":"00:00:00"},{"$f":"'Debt Structuring'!GI4","v":"00:00:00"},{"$f":"'Debt Structuring'!GJ4","v":"00:00:00"},{"$f":"'Debt Structuring'!GK4","v":"00:00:00"},{"$f":"'Debt Structuring'!GL4","v":"00:00:00"},{"$f":"'Debt Structuring'!GM4","v":"00:00:00"},{"$f":"'Debt Structuring'!GN4","v":"00:00:00"}]
[null,"Flags and Switches - Make Very Clear What Sections Will Be Calculated and Displayed"]
[null,null,"Flags from The Model"]
[null,null,null,null,"Development_Flag","Development period flag ( Not TRUE/FALSE)","InputS",null,"Flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction_Flag","Construction period flag (Not TRUE/FALSE)","InputS",null,"Flag",1,{"$f":"'Debt Structuring'!M6","v":1},{"$f":"'Debt Structuring'!N6","v":1},{"$f":"'Debt Structuring'!O6","v":1},{"$f":"'Debt Structuring'!P6","v":1},{"$f":"'Debt Structuring'!Q6","v":1},{"$f":"'Debt Structuring'!R6","v":1},{"$f":"'Debt Structuring'!S6","v":1},{"$f":"'Debt Structuring'!T6","v":1},{"$f":"'Debt Structuring'!U6","v":1},{"$f":"'Debt Structuring'!V6","v":1},{"$f":"'Debt Structuring'!W6","v":1},{"$f":"'Debt Structuring'!X6","v":1},{"$f":"'Debt Structuring'!Y6","v":1},{"$f":"'Debt Structuring'!Z6","v":0},{"$f":"'Debt Structuring'!AA6","v":0},{"$f":"'Debt Structuring'!AB6","v":0},{"$f":"'Debt Structuring'!AC6","v":0},{"$f":"'Debt Structuring'!AD6","v":0},{"$f":"'Debt Structuring'!AE6","v":0},{"$f":"'Debt Structuring'!AF6","v":0},{"$f":"'Debt Structuring'!AG6","v":0},{"$f":"'Debt Structuring'!AH6","v":0},{"$f":"'Debt Structuring'!AI6","v":0},{"$f":"'Debt Structuring'!AJ6","v":0},{"$f":"'Debt Structuring'!AK6","v":0},{"$f":"'Debt Structuring'!AL6","v":0},{"$f":"'Debt Structuring'!AM6","v":0},{"$f":"'Debt Structuring'!AN6","v":0},{"$f":"'Debt Structuring'!AO6","v":0},{"$f":"'Debt Structuring'!AP6","v":0},{"$f":"'Debt Structuring'!AQ6","v":0},{"$f":"'Debt Structuring'!AR6","v":0},{"$f":"'Debt Structuring'!AS6","v":0},{"$f":"'Debt Structuring'!AT6","v":0},{"$f":"'Debt Structuring'!AU6","v":0},{"$f":"'Debt Structuring'!AV6","v":0},{"$f":"'Debt Structuring'!AW6","v":0},{"$f":"'Debt Structuring'!AX6","v":0},{"$f":"'Debt Structuring'!AY6","v":0},{"$f":"'Debt Structuring'!AZ6","v":0},{"$f":"'Debt Structuring'!BA6","v":0},{"$f":"'Debt Structuring'!BB6","v":0},{"$f":"'Debt Structuring'!BC6","v":0},{"$f":"'Debt Structuring'!BD6","v":0},{"$f":"'Debt Structuring'!BE6","v":0},{"$f":"'Debt Structuring'!BF6","v":0},{"$f":"'Debt Structuring'!BG6","v":0},{"$f":"'Debt Structuring'!BH6","v":0},{"$f":"'Debt Structuring'!BI6","v":0},{"$f":"'Debt Structuring'!BJ6","v":0},{"$f":"'Debt Structuring'!BK6","v":0},{"$f":"'Debt Structuring'!BL6","v":0},{"$f":"'Debt Structuring'!BM6","v":0},{"$f":"'Debt Structuring'!BN6","v":0},{"$f":"'Debt Structuring'!BO6","v":0},{"$f":"'Debt Structuring'!BP6","v":0},{"$f":"'Debt Structuring'!BQ6","v":0},{"$f":"'Debt Structuring'!BR6","v":0},{"$f":"'Debt Structuring'!BS6","v":0},{"$f":"'Debt Structuring'!BT6","v":0},{"$f":"'Debt Structuring'!BU6","v":0},{"$f":"'Debt Structuring'!BV6","v":0},{"$f":"'Debt Structuring'!BW6","v":0},{"$f":"'Debt Structuring'!BX6","v":0},{"$f":"'Debt Structuring'!BY6","v":0},{"$f":"'Debt Structuring'!BZ6","v":0},{"$f":"'Debt Structuring'!CA6","v":0},{"$f":"'Debt Structuring'!CB6","v":0},{"$f":"'Debt Structuring'!CC6","v":0},{"$f":"'Debt Structuring'!CD6","v":0},{"$f":"'Debt Structuring'!CE6","v":0},{"$f":"'Debt Structuring'!CF6","v":0},{"$f":"'Debt Structuring'!CG6","v":0},{"$f":"'Debt Structuring'!CH6","v":0},{"$f":"'Debt Structuring'!CI6","v":0},{"$f":"'Debt Structuring'!CJ6","v":0},{"$f":"'Debt Structuring'!CK6","v":0},{"$f":"'Debt Structuring'!CL6","v":0},{"$f":"'Debt Structuring'!CM6","v":0},{"$f":"'Debt Structuring'!CN6","v":0},{"$f":"'Debt Structuring'!CO6","v":0},{"$f":"'Debt Structuring'!CP6","v":0},{"$f":"'Debt Structuring'!CQ6","v":0},{"$f":"'Debt Structuring'!CR6","v":0},{"$f":"'Debt Structuring'!CS6","v":0},{"$f":"'Debt Structuring'!CT6","v":0},{"$f":"'Debt Structuring'!CU6","v":0},{"$f":"'Debt Structuring'!CV6","v":0},{"$f":"'Debt Structuring'!CW6","v":0},{"$f":"'Debt Structuring'!CX6","v":0},{"$f":"'Debt Structuring'!CY6","v":0},{"$f":"'Debt Structuring'!CZ6","v":0},{"$f":"'Debt Structuring'!DA6","v":0},{"$f":"'Debt Structuring'!DB6","v":0},{"$f":"'Debt Structuring'!DC6","v":0},{"$f":"'Debt Structuring'!DD6","v":0},{"$f":"'Debt Structuring'!DE6","v":0},{"$f":"'Debt Structuring'!DF6","v":0},{"$f":"'Debt Structuring'!DG6","v":0},{"$f":"'Debt Structuring'!DH6","v":0},{"$f":"'Debt Structuring'!DI6","v":0},{"$f":"'Debt Structuring'!DJ6","v":0},{"$f":"'Debt Structuring'!DK6","v":0},{"$f":"'Debt Structuring'!DL6","v":0},{"$f":"'Debt Structuring'!DM6","v":0},{"$f":"'Debt Structuring'!DN6","v":0},{"$f":"'Debt Structuring'!DO6","v":0},{"$f":"'Debt Structuring'!DP6","v":0},{"$f":"'Debt Structuring'!DQ6","v":0},{"$f":"'Debt Structuring'!DR6","v":0},{"$f":"'Debt Structuring'!DS6","v":0},{"$f":"'Debt Structuring'!DT6","v":0},{"$f":"'Debt Structuring'!DU6","v":0},{"$f":"'Debt Structuring'!DV6","v":0},{"$f":"'Debt Structuring'!DW6","v":0},{"$f":"'Debt Structuring'!DX6","v":0},{"$f":"'Debt Structuring'!DY6","v":0},{"$f":"'Debt Structuring'!DZ6","v":0},{"$f":"'Debt Structuring'!EA6","v":0},{"$f":"'Debt Structuring'!EB6","v":0},{"$f":"'Debt Structuring'!EC6","v":0},{"$f":"'Debt Structuring'!ED6","v":0},{"$f":"'Debt Structuring'!EE6","v":0},{"$f":"'Debt Structuring'!EF6","v":0},{"$f":"'Debt Structuring'!EG6","v":0},{"$f":"'Debt Structuring'!EH6","v":0},{"$f":"'Debt Structuring'!EI6","v":0},{"$f":"'Debt Structuring'!EJ6","v":0},{"$f":"'Debt Structuring'!EK6","v":0},{"$f":"'Debt Structuring'!EL6","v":0},{"$f":"'Debt Structuring'!EM6","v":0},{"$f":"'Debt Structuring'!EN6","v":0},{"$f":"'Debt Structuring'!EO6","v":0},{"$f":"'Debt Structuring'!EP6","v":0},{"$f":"'Debt Structuring'!EQ6","v":0},{"$f":"'Debt Structuring'!ER6","v":0},{"$f":"'Debt Structuring'!ES6","v":0},{"$f":"'Debt Structuring'!ET6","v":0},{"$f":"'Debt Structuring'!EU6","v":0},{"$f":"'Debt Structuring'!EV6","v":0},{"$f":"'Debt Structuring'!EW6","v":0},{"$f":"'Debt Structuring'!EX6","v":0},{"$f":"'Debt Structuring'!EY6","v":0},{"$f":"'Debt Structuring'!EZ6","v":0},{"$f":"'Debt Structuring'!FA6","v":0},{"$f":"'Debt Structuring'!FB6","v":0},{"$f":"'Debt Structuring'!FC6","v":0},{"$f":"'Debt Structuring'!FD6","v":0},{"$f":"'Debt Structuring'!FE6","v":0},{"$f":"'Debt Structuring'!FF6","v":0},{"$f":"'Debt Structuring'!FG6","v":0},{"$f":"'Debt Structuring'!FH6","v":0},{"$f":"'Debt Structuring'!FI6","v":0},{"$f":"'Debt Structuring'!FJ6","v":0},{"$f":"'Debt Structuring'!FK6","v":0},{"$f":"'Debt Structuring'!FL6","v":0},{"$f":"'Debt Structuring'!FM6","v":0},{"$f":"'Debt Structuring'!FN6","v":0},{"$f":"'Debt Structuring'!FO6","v":0},{"$f":"'Debt Structuring'!FP6","v":0},{"$f":"'Debt Structuring'!FQ6","v":0},{"$f":"'Debt Structuring'!FR6","v":0},{"$f":"'Debt Structuring'!FS6","v":0},{"$f":"'Debt Structuring'!FT6","v":0},{"$f":"'Debt Structuring'!FU6","v":0},{"$f":"'Debt Structuring'!FV6","v":0},{"$f":"'Debt Structuring'!FW6","v":0},{"$f":"'Debt Structuring'!FX6","v":0},{"$f":"'Debt Structuring'!FY6","v":0},{"$f":"'Debt Structuring'!FZ6","v":0},{"$f":"'Debt Structuring'!GA6","v":0},{"$f":"'Debt Structuring'!GB6","v":0},{"$f":"'Debt Structuring'!GC6","v":0},{"$f":"'Debt Structuring'!GD6","v":0},{"$f":"'Debt Structuring'!GE6","v":0},{"$f":"'Debt Structuring'!GF6","v":0},{"$f":"'Debt Structuring'!GG6","v":0},{"$f":"'Debt Structuring'!GH6","v":0},{"$f":"'Debt Structuring'!GI6","v":0},{"$f":"'Debt Structuring'!GJ6","v":0},{"$f":"'Debt Structuring'!GK6","v":0},{"$f":"'Debt Structuring'!GL6","v":0},{"$f":"'Debt Structuring'!GM6","v":0},{"$f":"'Debt Structuring'!GN6","v":0}]
[null,null,null,null,"Operating_Flag","Operation Flag (Must be Not TRUE/FALSE)",{"$f":"G6","v":"InputS"},null,"Flag",{"$f":"'Debt Structuring'!L7","v":0},{"$f":"'Debt Structuring'!M7","v":0},{"$f":"'Debt Structuring'!N7","v":0},{"$f":"'Debt Structuring'!O7","v":0},{"$f":"'Debt Structuring'!P7","v":0},{"$f":"'Debt Structuring'!Q7","v":0},{"$f":"'Debt Structuring'!R7","v":0},{"$f":"'Debt Structuring'!S7","v":0},{"$f":"'Debt Structuring'!T7","v":0},{"$f":"'Debt Structuring'!U7","v":0},{"$f":"'Debt Structuring'!V7","v":0},{"$f":"'Debt Structuring'!W7","v":0},{"$f":"'Debt Structuring'!X7","v":0},{"$f":"'Debt Structuring'!Y7","v":0},{"$f":"'Debt Structuring'!Z7","v":1},{"$f":"'Debt Structuring'!AA7","v":1},{"$f":"'Debt Structuring'!AB7","v":1},{"$f":"'Debt Structuring'!AC7","v":1},{"$f":"'Debt Structuring'!AD7","v":1},{"$f":"'Debt Structuring'!AE7","v":1},{"$f":"'Debt Structuring'!AF7","v":1},{"$f":"'Debt Structuring'!AG7","v":1},{"$f":"'Debt Structuring'!AH7","v":1},{"$f":"'Debt Structuring'!AI7","v":1},{"$f":"'Debt Structuring'!AJ7","v":1},{"$f":"'Debt Structuring'!AK7","v":1},{"$f":"'Debt Structuring'!AL7","v":1},{"$f":"'Debt Structuring'!AM7","v":1},{"$f":"'Debt Structuring'!AN7","v":1},{"$f":"'Debt Structuring'!AO7","v":1},{"$f":"'Debt Structuring'!AP7","v":1},{"$f":"'Debt Structuring'!AQ7","v":1},{"$f":"'Debt Structuring'!AR7","v":1},{"$f":"'Debt Structuring'!AS7","v":1},{"$f":"'Debt Structuring'!AT7","v":1},{"$f":"'Debt Structuring'!AU7","v":1},{"$f":"'Debt Structuring'!AV7","v":1},{"$f":"'Debt Structuring'!AW7","v":1},{"$f":"'Debt Structuring'!AX7","v":1},{"$f":"'Debt Structuring'!AY7","v":1},{"$f":"'Debt Structuring'!AZ7","v":1},{"$f":"'Debt Structuring'!BA7","v":1},{"$f":"'Debt Structuring'!BB7","v":1},{"$f":"'Debt Structuring'!BC7","v":1},{"$f":"'Debt Structuring'!BD7","v":1},{"$f":"'Debt Structuring'!BE7","v":1},{"$f":"'Debt Structuring'!BF7","v":1},{"$f":"'Debt Structuring'!BG7","v":1},{"$f":"'Debt Structuring'!BH7","v":1},{"$f":"'Debt Structuring'!BI7","v":1},{"$f":"'Debt Structuring'!BJ7","v":1},{"$f":"'Debt Structuring'!BK7","v":1},{"$f":"'Debt Structuring'!BL7","v":1},{"$f":"'Debt Structuring'!BM7","v":1},{"$f":"'Debt Structuring'!BN7","v":1},{"$f":"'Debt Structuring'!BO7","v":1},{"$f":"'Debt Structuring'!BP7","v":1},{"$f":"'Debt Structuring'!BQ7","v":1},{"$f":"'Debt Structuring'!BR7","v":1},{"$f":"'Debt Structuring'!BS7","v":1},{"$f":"'Debt Structuring'!BT7","v":1},{"$f":"'Debt Structuring'!BU7","v":1},{"$f":"'Debt Structuring'!BV7","v":1},{"$f":"'Debt Structuring'!BW7","v":1},{"$f":"'Debt Structuring'!BX7","v":1},{"$f":"'Debt Structuring'!BY7","v":1},{"$f":"'Debt Structuring'!BZ7","v":1},{"$f":"'Debt Structuring'!CA7","v":1},{"$f":"'Debt Structuring'!CB7","v":1},{"$f":"'Debt Structuring'!CC7","v":1},{"$f":"'Debt Structuring'!CD7","v":1},{"$f":"'Debt Structuring'!CE7","v":1},{"$f":"'Debt Structuring'!CF7","v":1},{"$f":"'Debt Structuring'!CG7","v":0},{"$f":"'Debt Structuring'!CH7","v":0},{"$f":"'Debt Structuring'!CI7","v":0},{"$f":"'Debt Structuring'!CJ7","v":0},{"$f":"'Debt Structuring'!CK7","v":0},{"$f":"'Debt Structuring'!CL7","v":0},{"$f":"'Debt Structuring'!CM7","v":0},{"$f":"'Debt Structuring'!CN7","v":0},{"$f":"'Debt Structuring'!CO7","v":0},{"$f":"'Debt Structuring'!CP7","v":0},{"$f":"'Debt Structuring'!CQ7","v":0},{"$f":"'Debt Structuring'!CR7","v":0},{"$f":"'Debt Structuring'!CS7","v":0},{"$f":"'Debt Structuring'!CT7","v":0},{"$f":"'Debt Structuring'!CU7","v":0},{"$f":"'Debt Structuring'!CV7","v":0},{"$f":"'Debt Structuring'!CW7","v":0},{"$f":"'Debt Structuring'!CX7","v":0},{"$f":"'Debt Structuring'!CY7","v":0},{"$f":"'Debt Structuring'!CZ7","v":0},{"$f":"'Debt Structuring'!DA7","v":0},{"$f":"'Debt Structuring'!DB7","v":0},{"$f":"'Debt Structuring'!DC7","v":0},{"$f":"'Debt Structuring'!DD7","v":0},{"$f":"'Debt Structuring'!DE7","v":0},{"$f":"'Debt Structuring'!DF7","v":0},{"$f":"'Debt Structuring'!DG7","v":0},{"$f":"'Debt Structuring'!DH7","v":0},{"$f":"'Debt Structuring'!DI7","v":0},{"$f":"'Debt Structuring'!DJ7","v":0},{"$f":"'Debt Structuring'!DK7","v":0},{"$f":"'Debt Structuring'!DL7","v":0},{"$f":"'Debt Structuring'!DM7","v":0},{"$f":"'Debt Structuring'!DN7","v":0},{"$f":"'Debt Structuring'!DO7","v":0},{"$f":"'Debt Structuring'!DP7","v":0},{"$f":"'Debt Structuring'!DQ7","v":0},{"$f":"'Debt Structuring'!DR7","v":0},{"$f":"'Debt Structuring'!DS7","v":0},{"$f":"'Debt Structuring'!DT7","v":0},{"$f":"'Debt Structuring'!DU7","v":0},{"$f":"'Debt Structuring'!DV7","v":0},{"$f":"'Debt Structuring'!DW7","v":0},{"$f":"'Debt Structuring'!DX7","v":0},{"$f":"'Debt Structuring'!DY7","v":0},{"$f":"'Debt Structuring'!DZ7","v":0},{"$f":"'Debt Structuring'!EA7","v":0},{"$f":"'Debt Structuring'!EB7","v":0},{"$f":"'Debt Structuring'!EC7","v":0},{"$f":"'Debt Structuring'!ED7","v":0},{"$f":"'Debt Structuring'!EE7","v":0},{"$f":"'Debt Structuring'!EF7","v":0},{"$f":"'Debt Structuring'!EG7","v":0},{"$f":"'Debt Structuring'!EH7","v":0},{"$f":"'Debt Structuring'!EI7","v":0},{"$f":"'Debt Structuring'!EJ7","v":0},{"$f":"'Debt Structuring'!EK7","v":0},{"$f":"'Debt Structuring'!EL7","v":0},{"$f":"'Debt Structuring'!EM7","v":0},{"$f":"'Debt Structuring'!EN7","v":0},{"$f":"'Debt Structuring'!EO7","v":0},{"$f":"'Debt Structuring'!EP7","v":0},{"$f":"'Debt Structuring'!EQ7","v":0},{"$f":"'Debt Structuring'!ER7","v":0},{"$f":"'Debt Structuring'!ES7","v":0},{"$f":"'Debt Structuring'!ET7","v":0},{"$f":"'Debt Structuring'!EU7","v":0},{"$f":"'Debt Structuring'!EV7","v":0},{"$f":"'Debt Structuring'!EW7","v":0},{"$f":"'Debt Structuring'!EX7","v":0},{"$f":"'Debt Structuring'!EY7","v":0},{"$f":"'Debt Structuring'!EZ7","v":0},{"$f":"'Debt Structuring'!FA7","v":0},{"$f":"'Debt Structuring'!FB7","v":0},{"$f":"'Debt Structuring'!FC7","v":0},{"$f":"'Debt Structuring'!FD7","v":0},{"$f":"'Debt Structuring'!FE7","v":0},{"$f":"'Debt Structuring'!FF7","v":0},{"$f":"'Debt Structuring'!FG7","v":0},{"$f":"'Debt Structuring'!FH7","v":0},{"$f":"'Debt Structuring'!FI7","v":0},{"$f":"'Debt Structuring'!FJ7","v":0},{"$f":"'Debt Structuring'!FK7","v":0},{"$f":"'Debt Structuring'!FL7","v":0},{"$f":"'Debt Structuring'!FM7","v":0},{"$f":"'Debt Structuring'!FN7","v":0},{"$f":"'Debt Structuring'!FO7","v":0},{"$f":"'Debt Structuring'!FP7","v":0},{"$f":"'Debt Structuring'!FQ7","v":0},{"$f":"'Debt Structuring'!FR7","v":0},{"$f":"'Debt Structuring'!FS7","v":0},{"$f":"'Debt Structuring'!FT7","v":0},{"$f":"'Debt Structuring'!FU7","v":0},{"$f":"'Debt Structuring'!FV7","v":0},{"$f":"'Debt Structuring'!FW7","v":0},{"$f":"'Debt Structuring'!FX7","v":0},{"$f":"'Debt Structuring'!FY7","v":0},{"$f":"'Debt Structuring'!FZ7","v":0},{"$f":"'Debt Structuring'!GA7","v":0},{"$f":"'Debt Structuring'!GB7","v":0},{"$f":"'Debt Structuring'!GC7","v":0},{"$f":"'Debt Structuring'!GD7","v":0},{"$f":"'Debt Structuring'!GE7","v":0},{"$f":"'Debt Structuring'!GF7","v":0},{"$f":"'Debt Structuring'!GG7","v":0},{"$f":"'Debt Structuring'!GH7","v":0},{"$f":"'Debt Structuring'!GI7","v":0},{"$f":"'Debt Structuring'!GJ7","v":0},{"$f":"'Debt Structuring'!GK7","v":0},{"$f":"'Debt Structuring'!GL7","v":0},{"$f":"'Debt Structuring'!GM7","v":0},{"$f":"'Debt Structuring'!GN7","v":0}]
[]
[null,null,null,null,"max_iteration","The maximum iterations in the circular reference","InputC",30]
[null,null,null,null,"turn_off","Turn off the parallel model by entering number one","InputC",{"$f":"'InputC - Structure'!J140","v":0},{"$f":"IF(H11,\"TURNED OFF\",\"TURNED ON\")&\"  - One turns OFF the parallel model\"","v":"TURNED ON  - One turns OFF the parallel model"}]
[null,null,null,null,"Iteration_Output_Flag","Turn off circular documentation output","InputC",1,"Switch ( 1: shows iteration output; 0: No Iteration Output)"]
[null,null,null,null,"Convergence_Criteria","Convergence for the Circular Loop","InputC",1.0000000000000001E-5,"Enter a small number and see how sensitive the time is to the number"]
[null,null,null,null,"Turn_off_message","Turn off message Progress Message","InputC",0,"One turns off the calculation progress screen"]
[null,null,null,null,"Any_Number","Number just to make the UDF operate","InputC",2,"Blank variable for turning on and off (Just put in a number and the UDF will re-run)"]
[null,null,null,null,"number_of_cols","Maximum Number of Columns to Read","InputC",100,"Number of colums that can be up to 1000. Should be more than period counter by about 10"]
[]
[null,"Operating Inputs from Your Model"]
[null,null,"Operating Data"]
[null,null,null,null,"Capital_Expenditure","Total Cap Exp","InputS",null,null,{"$f":"'Structuring Model'!L14","v":0},{"$f":"'Structuring Model'!M14","v":22185.063947672916},{"$f":"'Structuring Model'!N14","v":6422.2397643728818},{"$f":"'Structuring Model'!O14","v":0},{"$f":"'Structuring Model'!P14","v":4281.4937890830461},{"$f":"'Structuring Model'!Q14","v":0},{"$f":"'Structuring Model'!R14","v":8562.9875781660921},{"$f":"'Structuring Model'!S14","v":8562.9875781660921},{"$f":"'Structuring Model'!T14","v":8562.9875781660921},{"$f":"'Structuring Model'!U14","v":0},{"$f":"'Structuring Model'!V14","v":0},{"$f":"'Structuring Model'!W14","v":0},{"$f":"'Structuring Model'!X14","v":4281.4937890830461},{"$f":"'Structuring Model'!Y14","v":2140.7459752898358},{"$f":"'Structuring Model'!Z14","v":0},{"$f":"'Structuring Model'!AA14","v":0},{"$f":"'Structuring Model'!AB14","v":0},{"$f":"'Structuring Model'!AC14","v":0},{"$f":"'Structuring Model'!AD14","v":0},{"$f":"'Structuring Model'!AE14","v":0},{"$f":"'Structuring Model'!AF14","v":0},{"$f":"'Structuring Model'!AG14","v":0},{"$f":"'Structuring Model'!AH14","v":0},{"$f":"'Structuring Model'!AI14","v":0},{"$f":"'Structuring Model'!AJ14","v":0},{"$f":"'Structuring Model'!AK14","v":0},{"$f":"'Structuring Model'!AL14","v":0},{"$f":"'Structuring Model'!AM14","v":0},{"$f":"'Structuring Model'!AN14","v":0},{"$f":"'Structuring Model'!AO14","v":0},{"$f":"'Structuring Model'!AP14","v":0},{"$f":"'Structuring Model'!AQ14","v":0},{"$f":"'Structuring Model'!AR14","v":0},{"$f":"'Structuring Model'!AS14","v":0},{"$f":"'Structuring Model'!AT14","v":0},{"$f":"'Structuring Model'!AU14","v":0},{"$f":"'Structuring Model'!AV14","v":0},{"$f":"'Structuring Model'!AW14","v":0},{"$f":"'Structuring Model'!AX14","v":0},{"$f":"'Structuring Model'!AY14","v":0},{"$f":"'Structuring Model'!AZ14","v":0},{"$f":"'Structuring Model'!BA14","v":0},{"$f":"'Structuring Model'!BB14","v":0},{"$f":"'Structuring Model'!BC14","v":0},{"$f":"'Structuring Model'!BD14","v":0},{"$f":"'Structuring Model'!BE14","v":0},{"$f":"'Structuring Model'!BF14","v":0},{"$f":"'Structuring Model'!BG14","v":0},{"$f":"'Structuring Model'!BH14","v":0},{"$f":"'Structuring Model'!BI14","v":0},{"$f":"'Structuring Model'!BJ14","v":0},{"$f":"'Structuring Model'!BK14","v":0},{"$f":"'Structuring Model'!BL14","v":0},{"$f":"'Structuring Model'!BM14","v":0},{"$f":"'Structuring Model'!BN14","v":0},{"$f":"'Structuring Model'!BO14","v":0},{"$f":"'Structuring Model'!BP14","v":0},{"$f":"'Structuring Model'!BQ14","v":0},{"$f":"'Structuring Model'!BR14","v":0},{"$f":"'Structuring Model'!BS14","v":0},{"$f":"'Structuring Model'!BT14","v":0},{"$f":"'Structuring Model'!BU14","v":0},{"$f":"'Structuring Model'!BV14","v":0},{"$f":"'Structuring Model'!BW14","v":0},{"$f":"'Structuring Model'!BX14","v":0},{"$f":"'Structuring Model'!BY14","v":0},{"$f":"'Structuring Model'!BZ14","v":0},{"$f":"'Structuring Model'!CA14","v":0},{"$f":"'Structuring Model'!CB14","v":0},{"$f":"'Structuring Model'!CC14","v":0},{"$f":"'Structuring Model'!CD14","v":0},{"$f":"'Structuring Model'!CE14","v":0},{"$f":"'Structuring Model'!CF14","v":0},{"$f":"'Structuring Model'!CG14","v":0},{"$f":"'Structuring Model'!CH14","v":0},{"$f":"'Structuring Model'!CI14","v":0},{"$f":"'Structuring Model'!CJ14","v":0},{"$f":"'Structuring Model'!CK14","v":0},{"$f":"'Structuring Model'!CL14","v":0},{"$f":"'Structuring Model'!CM14","v":0},{"$f":"'Structuring Model'!CN14","v":0},{"$f":"'Structuring Model'!CO14","v":0},{"$f":"'Structuring Model'!CP14","v":0},{"$f":"'Structuring Model'!CQ14","v":0},{"$f":"'Structuring Model'!CR14","v":0},{"$f":"'Structuring Model'!CS14","v":0},{"$f":"'Structuring Model'!CT14","v":0},{"$f":"'Structuring Model'!CU14","v":0},{"$f":"'Structuring Model'!CV14","v":0},{"$f":"'Structuring Model'!CW14","v":0},{"$f":"'Structuring Model'!CX14","v":0},{"$f":"'Structuring Model'!CY14","v":0},{"$f":"'Structuring Model'!CZ14","v":0},{"$f":"'Structuring Model'!DA14","v":0},{"$f":"'Structuring Model'!DB14","v":0},{"$f":"'Structuring Model'!DC14","v":0},{"$f":"'Structuring Model'!DD14","v":0},{"$f":"'Structuring Model'!DE14","v":0},{"$f":"'Structuring Model'!DF14","v":0},{"$f":"'Structuring Model'!DG14","v":0},{"$f":"'Structuring Model'!DH14","v":0},{"$f":"'Structuring Model'!DI14","v":0},{"$f":"'Structuring Model'!DJ14","v":0},{"$f":"'Structuring Model'!DK14","v":0},{"$f":"'Structuring Model'!DL14","v":0},{"$f":"'Structuring Model'!DM14","v":0},{"$f":"'Structuring Model'!DN14","v":0},{"$f":"'Structuring Model'!DO14","v":0},{"$f":"'Structuring Model'!DP14","v":0},{"$f":"'Structuring Model'!DQ14","v":0},{"$f":"'Structuring Model'!DR14","v":0},{"$f":"'Structuring Model'!DS14","v":0},{"$f":"'Structuring Model'!DT14","v":0},{"$f":"'Structuring Model'!DU14","v":0},{"$f":"'Structuring Model'!DV14","v":0},{"$f":"'Structuring Model'!DW14","v":0},{"$f":"'Structuring Model'!DX14","v":0},{"$f":"'Structuring Model'!DY14","v":0},{"$f":"'Structuring Model'!DZ14","v":0},{"$f":"'Structuring Model'!EA14","v":0},{"$f":"'Structuring Model'!EB14","v":0},{"$f":"'Structuring Model'!EC14","v":0},{"$f":"'Structuring Model'!ED14","v":0},{"$f":"'Structuring Model'!EE14","v":0},{"$f":"'Structuring Model'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Structuring Model'!EF14","v":0},{"$f":"'Structuring Model'!EG14","v":0},{"$f":"'Structuring Model'!EH14","v":0},{"$f":"'Structuring Model'!EI14","v":0},{"$f":"'Structuring Model'!EJ14","v":0},{"$f":"'Structuring Model'!EK14","v":0},{"$f":"'Structuring Model'!EL14","v":0},{"$f":"'Structuring Model'!EM14","v":0},{"$f":"'Structuring Model'!EN14","v":0},{"$f":"'Structuring Model'!EO14","v":0},{"$f":"'Structuring Model'!EP14","v":0},{"$f":"'Structuring Model'!EQ14","v":0},{"$f":"'Structuring Model'!ER14","v":0},{"$f":"'Structuring Model'!ES14","v":0},{"$f":"'Structuring Model'!ET14","v":0},{"$f":"'Structuring Model'!EU14","v":0},{"$f":"'Structuring Model'!EV14","v":0},{"$f":"'Structuring Model'!EW14","v":0},{"$f":"'Structuring Model'!EX14","v":0},{"$f":"'Structuring Model'!EY14","v":0},{"$f":"'Structuring Model'!EZ14","v":0},{"$f":"'Structuring Model'!FA14","v":0},{"$f":"'Structuring Model'!FB14","v":0},{"$f":"'Structuring Model'!FC14","v":0},{"$f":"'Structuring Model'!FD14","v":0},{"$f":"'Structuring Model'!FE14","v":0},{"$f":"'Structuring Model'!FF14","v":0},{"$f":"'Structuring Model'!FG14","v":0},{"$f":"'Structuring Model'!FH14","v":0},{"$f":"'Structuring Model'!FI14","v":0},{"$f":"'Structuring Model'!FJ14","v":0},{"$f":"'Structuring Model'!FK14","v":0},{"$f":"'Structuring Model'!FL14","v":0},{"$f":"'Structuring Model'!FM14","v":0},{"$f":"'Structuring Model'!FN14","v":0},{"$f":"'Structuring Model'!FO14","v":0},{"$f":"'Structuring Model'!FP14","v":0},{"$f":"'Structuring Model'!FQ14","v":0},{"$f":"'Structuring Model'!FR14","v":0},{"$f":"'Structuring Model'!FS14","v":0},{"$f":"'Structuring Model'!FT14","v":0},{"$f":"'Structuring Model'!FU14","v":0},{"$f":"'Structuring Model'!FV14","v":0},{"$f":"'Structuring Model'!FW14","v":0},{"$f":"'Structuring Model'!FX14","v":0},{"$f":"'Structuring Model'!FY14","v":0},{"$f":"'Structuring Model'!FZ14","v":0},{"$f":"'Structuring Model'!GA14","v":0},{"$f":"'Structuring Model'!GB14","v":0},{"$f":"'Structuring Model'!GC14","v":0},{"$f":"'Structuring Model'!GD14","v":0},{"$f":"'Structuring Model'!GE14","v":0},{"$f":"'Structuring Model'!GF14","v":0},{"$f":"'Structuring Model'!GG14","v":0},{"$f":"'Structuring Model'!GH14","v":0},{"$f":"'Structuring Model'!GI14","v":0},{"$f":"'Structuring Model'!GJ14","v":0},{"$f":"'Structuring Model'!GK14","v":0},{"$f":"'Structuring Model'!GL14","v":0},{"$f":"'Structuring Model'!GM14","v":0}]
[null,null,null,null,"Pre_COD_Revenues","Revenues pre COD - Treated as Equity","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre_COD_Expenses","Expenses pre COD - Treated as Cost","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"EBITDA","EBITDA for Debt Size (Do Not Include Banking Fees)","InputS",null,null,{"$f":"'Structuring Model'!L19","v":0},{"$f":"'Structuring Model'!M19","v":0},{"$f":"'Structuring Model'!N19","v":0},{"$f":"'Structuring Model'!O19","v":0},{"$f":"'Structuring Model'!P19","v":0},{"$f":"'Structuring Model'!Q19","v":0},{"$f":"'Structuring Model'!R19","v":0},{"$f":"'Structuring Model'!S19","v":0},{"$f":"'Structuring Model'!T19","v":0},{"$f":"'Structuring Model'!U19","v":0},{"$f":"'Structuring Model'!V19","v":0},{"$f":"'Structuring Model'!W19","v":0},{"$f":"'Structuring Model'!X19","v":0},{"$f":"'Structuring Model'!Y19","v":0},{"$f":"'Structuring Model'!Z19","v":2611.3115534851468},{"$f":"'Structuring Model'!AA19","v":2611.3115534851468},{"$f":"'Structuring Model'!AB19","v":2682.8848029773217},{"$f":"'Structuring Model'!AC19","v":2596.0326885417153},{"$f":"'Structuring Model'!AD19","v":2692.4470742233225},{"$f":"'Structuring Model'!AE19","v":2611.4232639612032},{"$f":"'Structuring Model'!AF19","v":2689.7304428270663},{"$f":"'Structuring Model'!AG19","v":2557.1122842502173},{"$f":"'Structuring Model'!AH19","v":2630.7101405565004},{"$f":"'Structuring Model'!AI19","v":2548.2536851960012},{"$f":"'Structuring Model'!AJ19","v":2626.5033181509293},{"$f":"'Structuring Model'!AK19","v":2548.0322941818649},{"$f":"'Structuring Model'!AL19","v":2626.7514002807425},{"$f":"'Structuring Model'!AM19","v":2548.3759090466688},{"$f":"'Structuring Model'!AN19","v":2627.2582546316407},{"$f":"'Structuring Model'!AO19","v":2549.1359722563852},{"$f":"'Structuring Model'!AP19","v":2623.5929434445684},{"$f":"'Structuring Model'!AQ19","v":2550.6906865427754},{"$f":"'Structuring Model'!AR19","v":2629.6785445823743},{"$f":"'Structuring Model'!AS19","v":2475.0753615354529},{"$f":"'Structuring Model'!AT19","v":2600.749666654729},{"$f":"'Structuring Model'!AU19","v":2522.5480667680858},{"$f":"'Structuring Model'!AV19","v":2602.8138794824545},{"$f":"'Structuring Model'!AW19","v":2524.5568462147562},{"$f":"'Structuring Model'!AX19","v":2600.2381033955021},{"$f":"'Structuring Model'!AY19","v":2527.4269087162056},{"$f":"'Structuring Model'!AZ19","v":2607.8135840991463},{"$f":"'Structuring Model'!BA19","v":2530.167762200932},{"$f":"'Structuring Model'!BB19","v":2611.2385273174655},{"$f":"'Structuring Model'!BC19","v":2533.9655388563469},{"$f":"'Structuring Model'!BD19","v":2615.3462450958441},{"$f":"'Structuring Model'!BE19","v":2538.8201863564068},{"$f":"'Structuring Model'!BF19","v":2548.3759090466688},{"$f":"'Structuring Model'!BG19","v":2627.2582546316407},{"$f":"'Structuring Model'!BH19","v":2549.1359722563852},{"$f":"'Structuring Model'!BI19","v":2623.5929434445684},{"$f":"'Structuring Model'!BJ19","v":2550.6906865427754},{"$f":"'Structuring Model'!BK19","v":2629.6785445823743},{"$f":"'Structuring Model'!BL19","v":2475.0753615354529},{"$f":"'Structuring Model'!BM19","v":2600.749666654729},{"$f":"'Structuring Model'!BN19","v":2522.5480667680858},{"$f":"'Structuring Model'!BO19","v":2602.8138794824545},{"$f":"'Structuring Model'!BP19","v":2524.5568462147562},{"$f":"'Structuring Model'!BQ19","v":2600.2381033955021},{"$f":"'Structuring Model'!BR19","v":2527.4269087162056},{"$f":"'Structuring Model'!BS19","v":2607.8135840991463},{"$f":"'Structuring Model'!BT19","v":2530.167762200932},{"$f":"'Structuring Model'!BU19","v":2611.2385273174655},{"$f":"'Structuring Model'!BV19","v":2533.9655388563469},{"$f":"'Structuring Model'!BW19","v":2615.3462450958441},{"$f":"'Structuring Model'!BX19","v":2538.8201863564068},{"$f":"'Structuring Model'!BY19","v":2538.8201863564068},{"$f":"'Structuring Model'!BZ19","v":2538.8201863564068},{"$f":"'Structuring Model'!CA19","v":2538.8201863564068},{"$f":"'Structuring Model'!CB19","v":2538.8201863564068},{"$f":"'Structuring Model'!CC19","v":2538.8201863564068},{"$f":"'Structuring Model'!CD19","v":2538.8201863564068},{"$f":"'Structuring Model'!CE19","v":2538.8201863564068},{"$f":"'Structuring Model'!CF19","v":2538.8201863564068},{"$f":"'Structuring Model'!CG19","v":0},{"$f":"'Structuring Model'!CH19","v":0},{"$f":"'Structuring Model'!CI19","v":0},{"$f":"'Structuring Model'!CJ19","v":0},{"$f":"'Structuring Model'!CK19","v":0},{"$f":"'Structuring Model'!CL19","v":0},{"$f":"'Structuring Model'!CM19","v":0},{"$f":"'Structuring Model'!CN19","v":0},{"$f":"'Structuring Model'!CO19","v":0},{"$f":"'Structuring Model'!CP19","v":0},{"$f":"'Structuring Model'!CQ19","v":0},{"$f":"'Structuring Model'!CR19","v":0},{"$f":"'Structuring Model'!CS19","v":0},{"$f":"'Structuring Model'!CT19","v":0},{"$f":"'Structuring Model'!CU19","v":0},{"$f":"'Structuring Model'!CV19","v":0},{"$f":"'Structuring Model'!CW19","v":0},{"$f":"'Structuring Model'!CX19","v":0},{"$f":"'Structuring Model'!CY19","v":0},{"$f":"'Structuring Model'!CZ19","v":0},{"$f":"'Structuring Model'!DA19","v":0},{"$f":"'Structuring Model'!DB19","v":0},{"$f":"'Structuring Model'!DC19","v":0},{"$f":"'Structuring Model'!DD19","v":0},{"$f":"'Structuring Model'!DE19","v":0},{"$f":"'Structuring Model'!DF19","v":0},{"$f":"'Structuring Model'!DG19","v":0},{"$f":"'Structuring Model'!DH19","v":0},{"$f":"'Structuring Model'!DI19","v":0},{"$f":"'Structuring Model'!DJ19","v":0},{"$f":"'Structuring Model'!DK19","v":0},{"$f":"'Structuring Model'!DL19","v":0},{"$f":"'Structuring Model'!DM19","v":0},{"$f":"'Structuring Model'!DN19","v":0},{"$f":"'Structuring Model'!DO19","v":0},{"$f":"'Structuring Model'!DP19","v":0},{"$f":"'Structuring Model'!DQ19","v":0},{"$f":"'Structuring Model'!DR19","v":0},{"$f":"'Structuring Model'!DS19","v":0},{"$f":"'Structuring Model'!DT19","v":0},{"$f":"'Structuring Model'!DU19","v":0},{"$f":"'Structuring Model'!DV19","v":0},{"$f":"'Structuring Model'!DW19","v":0},{"$f":"'Structuring Model'!DX19","v":0},{"$f":"'Structuring Model'!DY19","v":0},{"$f":"'Structuring Model'!DZ19","v":0},{"$f":"'Structuring Model'!EA19","v":0},{"$f":"'Structuring Model'!EB19","v":0},{"$f":"'Structuring Model'!EC19","v":0},{"$f":"'Structuring Model'!ED19","v":0},{"$f":"'Structuring Model'!EE19","v":0},{"$f":"'Structuring Model'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Structuring Model'!EF19","v":0},{"$f":"'Structuring Model'!EG19","v":0},{"$f":"'Structuring Model'!EH19","v":0},{"$f":"'Structuring Model'!EI19","v":0},{"$f":"'Structuring Model'!EJ19","v":0},{"$f":"'Structuring Model'!EK19","v":0},{"$f":"'Structuring Model'!EL19","v":0},{"$f":"'Structuring Model'!EM19","v":0},{"$f":"'Structuring Model'!EN19","v":0},{"$f":"'Structuring Model'!EO19","v":0},{"$f":"'Structuring Model'!EP19","v":0},{"$f":"'Structuring Model'!EQ19","v":0},{"$f":"'Structuring Model'!ER19","v":0},{"$f":"'Structuring Model'!ES19","v":0},{"$f":"'Structuring Model'!ET19","v":0},{"$f":"'Structuring Model'!EU19","v":0},{"$f":"'Structuring Model'!EV19","v":0},{"$f":"'Structuring Model'!EW19","v":0},{"$f":"'Structuring Model'!EX19","v":0},{"$f":"'Structuring Model'!EY19","v":0},{"$f":"'Structuring Model'!EZ19","v":0},{"$f":"'Structuring Model'!FA19","v":0},{"$f":"'Structuring Model'!FB19","v":0},{"$f":"'Structuring Model'!FC19","v":0},{"$f":"'Structuring Model'!FD19","v":0},{"$f":"'Structuring Model'!FE19","v":0},{"$f":"'Structuring Model'!FF19","v":0},{"$f":"'Structuring Model'!FG19","v":0},{"$f":"'Structuring Model'!FH19","v":0},{"$f":"'Structuring Model'!FI19","v":0},{"$f":"'Structuring Model'!FJ19","v":0},{"$f":"'Structuring Model'!FK19","v":0},{"$f":"'Structuring Model'!FL19","v":0},{"$f":"'Structuring Model'!FM19","v":0},{"$f":"'Structuring Model'!FN19","v":0},{"$f":"'Structuring Model'!FO19","v":0},{"$f":"'Structuring Model'!FP19","v":0},{"$f":"'Structuring Model'!FQ19","v":0},{"$f":"'Structuring Model'!FR19","v":0},{"$f":"'Structuring Model'!FS19","v":0},{"$f":"'Structuring Model'!FT19","v":0},{"$f":"'Structuring Model'!FU19","v":0},{"$f":"'Structuring Model'!FV19","v":0},{"$f":"'Structuring Model'!FW19","v":0},{"$f":"'Structuring Model'!FX19","v":0},{"$f":"'Structuring Model'!FY19","v":0},{"$f":"'Structuring Model'!FZ19","v":0},{"$f":"'Structuring Model'!GA19","v":0},{"$f":"'Structuring Model'!GB19","v":0},{"$f":"'Structuring Model'!GC19","v":0},{"$f":"'Structuring Model'!GD19","v":0},{"$f":"'Structuring Model'!GE19","v":0},{"$f":"'Structuring Model'!GF19","v":0},{"$f":"'Structuring Model'!GG19","v":0},{"$f":"'Structuring Model'!GH19","v":0},{"$f":"'Structuring Model'!GI19","v":0},{"$f":"'Structuring Model'!GJ19","v":0},{"$f":"'Structuring Model'!GK19","v":0},{"$f":"'Structuring Model'!GL19","v":0},{"$f":"'Structuring Model'!GM19","v":0}]
[null,null,null,null,"WC_Change","Working Capital Changes per Period (Acc. Receivables - Acc. Payable)","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"depreciation_base","Depreciation on Capital Expenditures Non Circular","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Debt Parameters (Not Issue by Issue)"]
[null,null,"General Debt Inputs and Debt Size"]
[null,null,null,null,"number_of_issues","Number of issues ",{"$f":"G34","v":"InputC"},4]
[null,null,null,null,"fixed_debt_input","Fixed debt if Debt Option is Set to One (Good for Verification)","InputC",34146.10217999461]
[null,null,null,null,"eq_up_pct","Upfront equity Percent (Zero  is Pro-Rata)","InputC",1]
[null,null,null,null,"fixed_equity_input","Fixed equity","InputC"]
[null,null,null,null,"debt_pct_sr","Debt / capital ratio","InputC",{"$f":"'InputC - Structure'!G25","v":0.8}]
[null,null,null,null,"DSCR_Input","Minimum DSCR for sculpting & debt sizing","InputC",{"$f":"'InputC - Structure'!G28","v":1.2}]
[null,null,null,null,"DSCR_Target_Time_Series","Input Flexible DSCR that Changes Over Time","InputS",null,null,1.5,1.45,1.4,1.4,1.3,1.3,1.25,1.25,1.25,1.25,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,null,"debt_sizing_option","Debt Sizing Option Code (Fixed, Debt/Cap, DSCR, Min)","InputC",{"$f":"'InputC - Structure'!G29","v":3},"1. Fixed; 2 Debt/Cap; 3. Cash Flow; 4. Minimum"]
[null,null,null,null,"Curved_Sculpting_Flag","Sculpt Option for Sculpting and Debt Sized from Debt/Cap",{"$f":"G273","v":"InputC"},{"$f":"'InputC - Structure'!G26","v":2},"1.-Min;2.-Flat LLCR;3.-Curved without Constraint; 4.-Custom"]
[null,null,null,null,"Minimum_Repay_Flag","Flag for Applying Minimum Repayment (Curved Method)",{"$f":"G274","v":"InputC"},0,"0-No Constraint Applied; 1 - Apply Constraint"]
[null,null,null,null,"Minimum_Repayment","Minimum Repayment with Sculpting as Percent of Debt",{"$f":"G274","v":"InputC"},0,"Minimum Percent of Interest Included as Repayment"]
[null,null,null,null,"Apply_Sculpting_Ratio","Apply Sculpting Ratio",{"$f":"G275","v":"InputC"},0,"1- Apply Ratio of PV of Debt Service/Fixed Debt to Allocate Multiple Issues"]
[null,null,null,null,"Grace_Period","Number of Periods with no Repayment after COD","InputC",0,"Do not include construction period in grace period"]
[null,null,null,null,"Debt_Service_Period1","Period of Debt Service (e.g. six for Semi-Annual)","InputC",0," (0 is repayment in all periods; for example semi-annual model. Number is selected repayments e.g. 6 is payment in period 6, 12, 18 etc. with MOD -- Currently only implemented for first issue)"]
[]
[null,"Issue by Issue"]
[null,null,"Inputs for Tranche 1 - Senior"]
[null,null,null,null,"debt_code1","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct1"," Senior debt One","InputC",{"$f":"'InputC - Structure'!G47","v":0.4}]
[null,null,null,null,"Sculpting_Flag1","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor1","Tenor if Apply Sculpting","InputC",{"$f":"'InputC - Structure'!G41","v":35},"Periods"]
[null,null,null,null,"senior_debt1_grace_period","senior_debt1_grace_period",{"$f":"G48","v":"InputC"},1]
[null,null,null,null,"Period_Int_Rate1","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",{"$f":"'Structuring Model'!L112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!M112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!N112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!O112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!P112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!Q112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!R112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!S112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!T112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!U112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!V112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!W112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!X112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!Y112","v":6.4045563611096236E-3},{"$f":"'Structuring Model'!Z112","v":3.8427338166657742E-2},{"$f":"'Structuring Model'!AA112","v":3.7733992272682607E-2},{"$f":"'Structuring Model'!AB112","v":3.8392576946257383E-2},{"$f":"'Structuring Model'!AC112","v":3.779939751707815E-2},{"$f":"'Structuring Model'!AD112","v":3.8452503152082367E-2},{"$f":"'Structuring Model'!AE112","v":3.7851727316573464E-2},{"$f":"'Structuring Model'!AF112","v":3.8505639258080766E-2},{"$f":"'Structuring Model'!AG112","v":3.8113482060306528E-2},{"$f":"'Structuring Model'!AH112","v":3.8535641083323101E-2},{"$f":"'Structuring Model'!AI112","v":3.7910570778733069E-2},{"$f":"'Structuring Model'!AJ112","v":3.858527498104327E-2},{"$f":"'Structuring Model'!AK112","v":3.8002241845847537E-2},{"$f":"'Structuring Model'!AL112","v":3.8688330614153159E-2},{"$f":"'Structuring Model'!AM112","v":3.8113644562313392E-2},{"$f":"'Structuring Model'!AN112","v":3.8745303504747627E-2},{"$f":"'Structuring Model'!AO112","v":3.8324101253957542E-2},{"$f":"'Structuring Model'!AP112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!AQ112","v":3.8113529269045689E-2},{"$f":"'Structuring Model'!AR112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!AS112","v":3.8113529269045689E-2},{"$f":"'Structuring Model'!AT112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!AU112","v":3.8113529269045689E-2},{"$f":"'Structuring Model'!AV112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!AW112","v":3.8324101253957542E-2},{"$f":"'Structuring Model'!AX112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!AY112","v":3.8113529269045689E-2},{"$f":"'Structuring Model'!AZ112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BA112","v":3.8113529269045689E-2},{"$f":"'Structuring Model'!BB112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BC112","v":3.8113529269045689E-2},{"$f":"'Structuring Model'!BD112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BE112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BF112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BG112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BH112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BI112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BJ112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BK112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BL112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BM112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BN112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BO112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BP112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BQ112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BR112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BS112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BT112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BU112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BV112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BW112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BX112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BY112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!BZ112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CA112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CB112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CC112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CD112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CE112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CF112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CG112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CH112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CI112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CJ112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CK112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CL112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CM112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CN112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CO112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CP112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CQ112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CR112","v":3.8745245223781255E-2},{"$f":"'Structuring Model'!CS112","v":3.8745245223781255E-2},{"$f":"'Debt Structuring'!CT73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!CU73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!CV73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!CW73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!CX73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!CY73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!CZ73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DA73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DB73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DC73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DD73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DE73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DF73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DG73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DH73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DI73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DJ73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DK73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DL73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DM73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DN73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DO73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DP73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DQ73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DR73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DS73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DT73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DU73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DV73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DW73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DX73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DY73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!DZ73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!EA73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!EB73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!EC73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!ED73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!EE73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!EF73","v":7.749049044756251E-2},{"$f":"'Debt Structuring'!EG73","v":0},{"$f":"'Debt Structuring'!EH73","v":0},{"$f":"'Debt Structuring'!EI73","v":0},{"$f":"'Debt Structuring'!EJ73","v":0},{"$f":"'Debt Structuring'!EK73","v":0},{"$f":"'Debt Structuring'!EL73","v":0},{"$f":"'Debt Structuring'!EM73","v":0},{"$f":"'Debt Structuring'!EN73","v":0},{"$f":"'Debt Structuring'!EO73","v":0},{"$f":"'Debt Structuring'!EP73","v":0},{"$f":"'Debt Structuring'!EQ73","v":0},{"$f":"'Debt Structuring'!ER73","v":0},{"$f":"'Debt Structuring'!ES73","v":0},{"$f":"'Debt Structuring'!ET73","v":0},{"$f":"'Debt Structuring'!EU73","v":0},{"$f":"'Debt Structuring'!EV73","v":0},{"$f":"'Debt Structuring'!EW73","v":0},{"$f":"'Debt Structuring'!EX73","v":0},{"$f":"'Debt Structuring'!EY73","v":0},{"$f":"'Debt Structuring'!EZ73","v":0},{"$f":"'Debt Structuring'!FA73","v":0},{"$f":"'Debt Structuring'!FB73","v":0},{"$f":"'Debt Structuring'!FC73","v":0},{"$f":"'Debt Structuring'!FD73","v":0},{"$f":"'Debt Structuring'!FE73","v":0},{"$f":"'Debt Structuring'!FF73","v":0},{"$f":"'Debt Structuring'!FG73","v":0},{"$f":"'Debt Structuring'!FH73","v":0},{"$f":"'Debt Structuring'!FI73","v":0},{"$f":"'Debt Structuring'!FJ73","v":0},{"$f":"'Debt Structuring'!FK73","v":0},{"$f":"'Debt Structuring'!FL73","v":0},{"$f":"'Debt Structuring'!FM73","v":0},{"$f":"'Debt Structuring'!FN73","v":0},{"$f":"'Debt Structuring'!FO73","v":0},{"$f":"'Debt Structuring'!FP73","v":0},{"$f":"'Debt Structuring'!FQ73","v":0},{"$f":"'Debt Structuring'!FR73","v":0},{"$f":"'Debt Structuring'!FS73","v":0},{"$f":"'Debt Structuring'!FT73","v":0},{"$f":"'Debt Structuring'!FU73","v":0},{"$f":"'Debt Structuring'!FV73","v":0},{"$f":"'Debt Structuring'!FW73","v":0},{"$f":"'Debt Structuring'!FX73","v":0},{"$f":"'Debt Structuring'!FY73","v":0},{"$f":"'Debt Structuring'!FZ73","v":0},{"$f":"'Debt Structuring'!GA73","v":0},{"$f":"'Debt Structuring'!GB73","v":0},{"$f":"'Debt Structuring'!GC73","v":0},{"$f":"'Debt Structuring'!GD73","v":0},{"$f":"'Debt Structuring'!GE73","v":0},{"$f":"'Debt Structuring'!GF73","v":0},{"$f":"'Debt Structuring'!GG73","v":0},{"$f":"'Debt Structuring'!GH73","v":0},{"$f":"'Debt Structuring'!GI73","v":0},{"$f":"'Debt Structuring'!GJ73","v":0},{"$f":"'Debt Structuring'!GK73","v":0},{"$f":"'Debt Structuring'!GL73","v":0},{"$f":"'Debt Structuring'!GM73","v":0},{"$f":"'Debt Structuring'!GN73","v":0}]
[null,null,null,null,"up_front_fees1"," Senior debt One up-front","InputC",{"$f":"'InputC - Structure'!G55","v":0.01}]
[null,null,null,null,"cmfee1pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4},{"$f":"'InputC - Structure'!$G$61/12","v":5.8333333333333338E-4}]
[null,null,null,null,"debt_repayment_pct1","Repayment Percent if No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2832869966443537E-2,1.3025363015940188E-2,1.3220743461179291E-2,1.3419054613096981E-2,1.3620340432293435E-2,1.3824645538777837E-2,1.4032015221859505E-2,1.4242495450187399E-2,1.4456132881940207E-2,1.467297487516931E-2,1.489306949829685E-2,1.5116465540771304E-2,1.5343212523882873E-2,1.5573360711741115E-2,1.5806961122417234E-2,1.6044065539253489E-2,1.6284726522342294E-2,1.6528997420177428E-2,1.6776932381480088E-2,1.7028586367202291E-2,1.7284015162710324E-2,1.7543275390150978E-2,1.7806424521003245E-2,1.8073520888818296E-2,1.8344623702150568E-2,1.8619793057682823E-2,1.8899089953548071E-2,1.9182576302851289E-2,1.9470314947394058E-2,1.9762369671604968E-2,2.0058805216679045E-2,2.0359687294929232E-2,2.0665082604353169E-2,2.0975058843418465E-2,2.1289684726069742E-2,2.160902999696079E-2,2.1933165446915204E-2,2.2262162928618927E-2,2.2596095372548215E-2,2.2935036803136435E-2,2.3279062355183483E-2,2.3628248290511234E-2,2.3982672014868905E-2,2.4342412095091935E-2,2.4707548276518315E-2,2.5078161500666094E-2,2.545433392317608E-2,2.5836148932023725E-2,2.6223691166004079E-2,2.661704653349414E-2,2.701630223149655E-2,2.7421546764968999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA1","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD1","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods1","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied1","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage1","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency1","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front1","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 2 - Senior"]
[null,null,null,null,"debt_code2","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct2"," Senior debt One","InputC",{"$f":"'InputC - Structure'!G48","v":0.3}]
[null,null,null,null,"Sculpting_Flag2","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor2","Tenor if Apply Sculpting","InputC",{"$f":"'InputC - Structure'!G42","v":40},"Periods"]
[null,null,null,null,"senior_debt2_grace_period","senior_debt1_grace_period",{"$f":"G66","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate2","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",{"$f":"'Structuring Model'!L129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!M129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!N129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!O129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!P129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!Q129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!R129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!S129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!T129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!U129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!V129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!W129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!X129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!Y129","v":6.8336746380396928E-3},{"$f":"'Structuring Model'!Z129","v":4.1002047828238158E-2},{"$f":"'Structuring Model'!AA129","v":4.1749560388879961E-2},{"$f":"'Structuring Model'!AB129","v":4.1002047828238158E-2},{"$f":"'Structuring Model'!AC129","v":4.1714799168479602E-2},{"$f":"'Structuring Model'!AD129","v":4.1067453072633708E-2},{"$f":"'Structuring Model'!AE129","v":4.1774725374304579E-2},{"$f":"'Structuring Model'!AF129","v":4.1119782872129022E-2},{"$f":"'Structuring Model'!AG129","v":4.1827861480302993E-2},{"$f":"'Structuring Model'!AH129","v":4.1399593171417642E-2},{"$f":"'Structuring Model'!AI129","v":4.1857863305545327E-2},{"$f":"'Structuring Model'!AJ129","v":4.1178626334288621E-2},{"$f":"'Structuring Model'!AK129","v":4.190749720326549E-2},{"$f":"'Structuring Model'!AL129","v":4.1270297401403089E-2},{"$f":"'Structuring Model'!AM129","v":4.2010552836375385E-2},{"$f":"'Structuring Model'!AN129","v":4.1381700117868944E-2},{"$f":"'Structuring Model'!AO129","v":4.2067525726969847E-2},{"$f":"'Structuring Model'!AP129","v":4.161021236506865E-2},{"$f":"'Structuring Model'!AQ129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!AR129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!AS129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!AT129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!AU129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!AV129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!AW129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!AX129","v":4.161021236506865E-2},{"$f":"'Structuring Model'!AY129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!AZ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BA129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!BB129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BC129","v":4.2067467446003474E-2},{"$f":"'Structuring Model'!BD129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BE129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BF129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BG129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BH129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BI129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BJ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BK129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BL129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BM129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BN129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BO129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BP129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BQ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BR129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BS129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BT129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BU129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BV129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BW129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BX129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BY129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!BZ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CA129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CB129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CC129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CD129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CE129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CF129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CG129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CH129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CI129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CJ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CK129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CL129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CM129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CN129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CO129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CP129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CQ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CR129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CS129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CT129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CU129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CV129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CW129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CX129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CY129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!CZ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DA129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DB129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DC129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DD129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DE129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DF129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DG129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DH129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DI129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DJ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DK129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DL129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DM129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DN129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DO129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DP129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DQ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DR129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DS129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DT129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DU129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DV129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DW129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DX129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DY129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!DZ129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!EA129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!EB129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!EC129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!ED129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!EE129","v":4.138158482460124E-2},{"$f":"'Structuring Model'!EF129","v":0},{"$f":"'Structuring Model'!EG129","v":0},{"$f":"'Structuring Model'!EH129","v":0},{"$f":"'Structuring Model'!EI129","v":0},{"$f":"'Structuring Model'!EJ129","v":0},{"$f":"'Structuring Model'!EK129","v":0},{"$f":"'Structuring Model'!EL129","v":0},{"$f":"'Structuring Model'!EM129","v":0},{"$f":"'Structuring Model'!EN129","v":0},{"$f":"'Structuring Model'!EO129","v":0},{"$f":"'Structuring Model'!EP129","v":0},{"$f":"'Structuring Model'!EQ129","v":0},{"$f":"'Structuring Model'!ER129","v":0},{"$f":"'Structuring Model'!ES129","v":0},{"$f":"'Structuring Model'!ET129","v":0},{"$f":"'Structuring Model'!EU129","v":0},{"$f":"'Structuring Model'!EV129","v":0},{"$f":"'Structuring Model'!EW129","v":0},{"$f":"'Structuring Model'!EX129","v":0},{"$f":"'Structuring Model'!EY129","v":0},{"$f":"'Structuring Model'!EZ129","v":0},{"$f":"'Structuring Model'!FA129","v":0},{"$f":"'Structuring Model'!FB129","v":0},{"$f":"'Structuring Model'!FC129","v":0},{"$f":"'Structuring Model'!FD129","v":0},{"$f":"'Structuring Model'!FE129","v":0},{"$f":"'Structuring Model'!FF129","v":0},{"$f":"'Structuring Model'!FG129","v":0},{"$f":"'Structuring Model'!FH129","v":0},{"$f":"'Structuring Model'!FI129","v":0},{"$f":"'Structuring Model'!FJ129","v":0},{"$f":"'Structuring Model'!FK129","v":0},{"$f":"'Structuring Model'!FL129","v":0},{"$f":"'Structuring Model'!FM129","v":0},{"$f":"'Structuring Model'!FN129","v":0},{"$f":"'Structuring Model'!FO129","v":0},{"$f":"'Structuring Model'!FP129","v":0},{"$f":"'Structuring Model'!FQ129","v":0},{"$f":"'Structuring Model'!FR129","v":0},{"$f":"'Structuring Model'!FS129","v":0},{"$f":"'Structuring Model'!FT129","v":0},{"$f":"'Structuring Model'!FU129","v":0},{"$f":"'Structuring Model'!FV129","v":0},{"$f":"'Structuring Model'!FW129","v":0},{"$f":"'Structuring Model'!FX129","v":0},{"$f":"'Structuring Model'!FY129","v":0},{"$f":"'Structuring Model'!FZ129","v":0},{"$f":"'Structuring Model'!GA129","v":0},{"$f":"'Structuring Model'!GB129","v":0},{"$f":"'Structuring Model'!GC129","v":0},{"$f":"'Structuring Model'!GD129","v":0},{"$f":"'Structuring Model'!GE129","v":0},{"$f":"'Structuring Model'!GF129","v":0},{"$f":"'Structuring Model'!GG129","v":0},{"$f":"'Structuring Model'!GH129","v":0},{"$f":"'Structuring Model'!GI129","v":0},{"$f":"'Structuring Model'!GJ129","v":0},{"$f":"'Structuring Model'!GK129","v":0},{"$f":"'Structuring Model'!GL129","v":0},{"$f":"'Structuring Model'!GM129","v":0},{"$f":"'Structuring Model'!GN129","v":0}]
[null,null,null,null,"up_front_fees2"," Senior debt One up-front","InputC",{"$f":"'InputC - Structure'!G56","v":8.9999999999999993E-3}]
[null,null,null,null,"cmfee2pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$62/12","v":6.6666666666666664E-4}]
[null,null,null,null,"debt_repayment_pct2","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA2","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD2","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods2","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied2","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage2","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency2","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front2","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 3 - Senior"]
[null,null,null,null,"debt_code3","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct3"," Senior debt One","InputC",{"$f":"'InputC - Structure'!G49","v":0.1}]
[null,null,null,null,"Sculpting_Flag3","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor3","Tenor if Apply Sculpting","InputC",{"$f":"'InputC - Structure'!G43","v":35},"Periods"]
[null,null,null,null,"senior_debt3_grace_period","senior_debt1_grace_period",{"$f":"G84","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate3","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",{"$f":"'Structuring Model'!L146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!M146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!N146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!O146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!P146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!Q146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!R146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!S146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!T146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!U146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!V146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!W146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!X146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!Y146","v":1.6666666666666668E-3},{"$f":"'Structuring Model'!Z146","v":0.01},{"$f":"'Structuring Model'!AA146","v":0.01},{"$f":"'Structuring Model'!AB146","v":0.01},{"$f":"'Structuring Model'!AC146","v":0.01},{"$f":"'Structuring Model'!AD146","v":0.01},{"$f":"'Structuring Model'!AE146","v":0.01},{"$f":"'Structuring Model'!AF146","v":0.01},{"$f":"'Structuring Model'!AG146","v":0.01},{"$f":"'Structuring Model'!AH146","v":0.01},{"$f":"'Structuring Model'!AI146","v":0.01},{"$f":"'Structuring Model'!AJ146","v":0.01},{"$f":"'Structuring Model'!AK146","v":0.01},{"$f":"'Structuring Model'!AL146","v":0.01},{"$f":"'Structuring Model'!AM146","v":0.01},{"$f":"'Structuring Model'!AN146","v":0.01},{"$f":"'Structuring Model'!AO146","v":0.01},{"$f":"'Structuring Model'!AP146","v":0.01},{"$f":"'Structuring Model'!AQ146","v":0.01},{"$f":"'Structuring Model'!AR146","v":0.01},{"$f":"'Structuring Model'!AS146","v":0.01},{"$f":"'Structuring Model'!AT146","v":0.01},{"$f":"'Structuring Model'!AU146","v":0.01},{"$f":"'Structuring Model'!AV146","v":0.01},{"$f":"'Structuring Model'!AW146","v":0.01},{"$f":"'Structuring Model'!AX146","v":0.01},{"$f":"'Structuring Model'!AY146","v":0.01},{"$f":"'Structuring Model'!AZ146","v":0.01},{"$f":"'Structuring Model'!BA146","v":0.01},{"$f":"'Structuring Model'!BB146","v":0.01},{"$f":"'Structuring Model'!BC146","v":0.01},{"$f":"'Structuring Model'!BD146","v":0.01},{"$f":"'Structuring Model'!BE146","v":0.01},{"$f":"'Structuring Model'!BF146","v":0.01},{"$f":"'Structuring Model'!BG146","v":0.01},{"$f":"'Structuring Model'!BH146","v":0.01},{"$f":"'Structuring Model'!BI146","v":0.01},{"$f":"'Structuring Model'!BJ146","v":0.01},{"$f":"'Structuring Model'!BK146","v":0.01},{"$f":"'Structuring Model'!BL146","v":0.01},{"$f":"'Structuring Model'!BM146","v":0.01},{"$f":"'Structuring Model'!BN146","v":0.01},{"$f":"'Structuring Model'!BO146","v":0.01},{"$f":"'Structuring Model'!BP146","v":0.01},{"$f":"'Structuring Model'!BQ146","v":0.01},{"$f":"'Structuring Model'!BR146","v":0.01},{"$f":"'Structuring Model'!BS146","v":0.01},{"$f":"'Structuring Model'!BT146","v":0.01},{"$f":"'Structuring Model'!BU146","v":0.01},{"$f":"'Structuring Model'!BV146","v":0.01},{"$f":"'Structuring Model'!BW146","v":0.01},{"$f":"'Structuring Model'!BX146","v":0.01},{"$f":"'Structuring Model'!BY146","v":0.01},{"$f":"'Structuring Model'!BZ146","v":0.01},{"$f":"'Structuring Model'!CA146","v":0.01},{"$f":"'Structuring Model'!CB146","v":0.01},{"$f":"'Structuring Model'!CC146","v":0.01},{"$f":"'Structuring Model'!CD146","v":0.01},{"$f":"'Structuring Model'!CE146","v":0.01},{"$f":"'Structuring Model'!CF146","v":0.01},{"$f":"'Structuring Model'!CG146","v":0.01},{"$f":"'Structuring Model'!CH146","v":0.01},{"$f":"'Structuring Model'!CI146","v":0.01},{"$f":"'Structuring Model'!CJ146","v":0.01},{"$f":"'Structuring Model'!CK146","v":0.01},{"$f":"'Structuring Model'!CL146","v":0.01},{"$f":"'Structuring Model'!CM146","v":0.01},{"$f":"'Structuring Model'!CN146","v":0.01},{"$f":"'Structuring Model'!CO146","v":0.01},{"$f":"'Structuring Model'!CP146","v":0.01},{"$f":"'Structuring Model'!CQ146","v":0.01},{"$f":"'Structuring Model'!CR146","v":0.01},{"$f":"'Structuring Model'!CS146","v":0.01},{"$f":"'Structuring Model'!CT146","v":0.01},{"$f":"'Structuring Model'!CU146","v":0.01},{"$f":"'Structuring Model'!CV146","v":0.01},{"$f":"'Structuring Model'!CW146","v":0.01},{"$f":"'Structuring Model'!CX146","v":0.01},{"$f":"'Structuring Model'!CY146","v":0.01},{"$f":"'Structuring Model'!CZ146","v":0.01},{"$f":"'Structuring Model'!DA146","v":0.01},{"$f":"'Structuring Model'!DB146","v":0.01},{"$f":"'Structuring Model'!DC146","v":0.01},{"$f":"'Structuring Model'!DD146","v":0.01},{"$f":"'Structuring Model'!DE146","v":0.01},{"$f":"'Structuring Model'!DF146","v":0.01},{"$f":"'Structuring Model'!DG146","v":0.01},{"$f":"'Structuring Model'!DH146","v":0.01},{"$f":"'Structuring Model'!DI146","v":0.01},{"$f":"'Structuring Model'!DJ146","v":0.01},{"$f":"'Structuring Model'!DK146","v":0.01},{"$f":"'Structuring Model'!DL146","v":0.01},{"$f":"'Structuring Model'!DM146","v":0.01},{"$f":"'Structuring Model'!DN146","v":0.01},{"$f":"'Structuring Model'!DO146","v":0.01},{"$f":"'Structuring Model'!DP146","v":0.01},{"$f":"'Structuring Model'!DQ146","v":0.01},{"$f":"'Structuring Model'!DR146","v":0.01},{"$f":"'Structuring Model'!DS146","v":0.01},{"$f":"'Structuring Model'!DT146","v":0.01},{"$f":"'Structuring Model'!DU146","v":0.01},{"$f":"'Structuring Model'!DV146","v":0.01},{"$f":"'Structuring Model'!DW146","v":0.01},{"$f":"'Structuring Model'!DX146","v":0.01},{"$f":"'Structuring Model'!DY146","v":0.01},{"$f":"'Structuring Model'!DZ146","v":0.01},{"$f":"'Structuring Model'!EA146","v":0.01},{"$f":"'Structuring Model'!EB146","v":0.01},{"$f":"'Structuring Model'!EC146","v":0.01},{"$f":"'Structuring Model'!ED146","v":0.01},{"$f":"'Structuring Model'!EE146","v":0.01},{"$f":"'Structuring Model'!EF146","v":0},{"$f":"'Structuring Model'!EG146","v":0},{"$f":"'Structuring Model'!EH146","v":0},{"$f":"'Structuring Model'!EI146","v":0},{"$f":"'Structuring Model'!EJ146","v":0},{"$f":"'Structuring Model'!EK146","v":0},{"$f":"'Structuring Model'!EL146","v":0},{"$f":"'Structuring Model'!EM146","v":0},{"$f":"'Structuring Model'!EN146","v":0},{"$f":"'Structuring Model'!EO146","v":0},{"$f":"'Structuring Model'!EP146","v":0},{"$f":"'Structuring Model'!EQ146","v":0},{"$f":"'Structuring Model'!ER146","v":0},{"$f":"'Structuring Model'!ES146","v":0},{"$f":"'Structuring Model'!ET146","v":0},{"$f":"'Structuring Model'!EU146","v":0},{"$f":"'Structuring Model'!EV146","v":0},{"$f":"'Structuring Model'!EW146","v":0},{"$f":"'Structuring Model'!EX146","v":0},{"$f":"'Structuring Model'!EY146","v":0},{"$f":"'Structuring Model'!EZ146","v":0},{"$f":"'Structuring Model'!FA146","v":0},{"$f":"'Structuring Model'!FB146","v":0},{"$f":"'Structuring Model'!FC146","v":0},{"$f":"'Structuring Model'!FD146","v":0},{"$f":"'Structuring Model'!FE146","v":0},{"$f":"'Structuring Model'!FF146","v":0},{"$f":"'Structuring Model'!FG146","v":0},{"$f":"'Structuring Model'!FH146","v":0},{"$f":"'Structuring Model'!FI146","v":0},{"$f":"'Structuring Model'!FJ146","v":0},{"$f":"'Structuring Model'!FK146","v":0},{"$f":"'Structuring Model'!FL146","v":0},{"$f":"'Structuring Model'!FM146","v":0},{"$f":"'Structuring Model'!FN146","v":0},{"$f":"'Structuring Model'!FO146","v":0},{"$f":"'Structuring Model'!FP146","v":0},{"$f":"'Structuring Model'!FQ146","v":0},{"$f":"'Structuring Model'!FR146","v":0},{"$f":"'Structuring Model'!FS146","v":0},{"$f":"'Structuring Model'!FT146","v":0},{"$f":"'Structuring Model'!FU146","v":0},{"$f":"'Structuring Model'!FV146","v":0},{"$f":"'Structuring Model'!FW146","v":0},{"$f":"'Structuring Model'!FX146","v":0},{"$f":"'Structuring Model'!FY146","v":0},{"$f":"'Structuring Model'!FZ146","v":0},{"$f":"'Structuring Model'!GA146","v":0},{"$f":"'Structuring Model'!GB146","v":0},{"$f":"'Structuring Model'!GC146","v":0},{"$f":"'Structuring Model'!GD146","v":0},{"$f":"'Structuring Model'!GE146","v":0},{"$f":"'Structuring Model'!GF146","v":0},{"$f":"'Structuring Model'!GG146","v":0},{"$f":"'Structuring Model'!GH146","v":0},{"$f":"'Structuring Model'!GI146","v":0},{"$f":"'Structuring Model'!GJ146","v":0},{"$f":"'Structuring Model'!GK146","v":0},{"$f":"'Structuring Model'!GL146","v":0},{"$f":"'Structuring Model'!GM146","v":0},{"$f":"'Structuring Model'!GN146","v":0}]
[null,null,null,null,"up_front_fees3"," Senior debt One up-front","InputC",{"$f":"'InputC - Structure'!G57","v":1.0999999999999999E-2}]
[null,null,null,null,"cmfee3pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4},{"$f":"'InputC - Structure'!$G$63/12","v":5.0000000000000001E-4}]
[null,null,null,null,"debt_repayment_pct3","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2832869966443537E-2,1.3025363015940188E-2,1.3220743461179291E-2,1.3419054613096981E-2,1.3620340432293435E-2,1.3824645538777837E-2,1.4032015221859505E-2,1.4242495450187399E-2,1.4456132881940207E-2,1.467297487516931E-2,1.489306949829685E-2,1.5116465540771304E-2,1.5343212523882873E-2,1.5573360711741115E-2,1.5806961122417234E-2,1.6044065539253489E-2,1.6284726522342294E-2,1.6528997420177428E-2,1.6776932381480088E-2,1.7028586367202291E-2,1.7284015162710324E-2,1.7543275390150978E-2,1.7806424521003245E-2,1.8073520888818296E-2,1.8344623702150568E-2,1.8619793057682823E-2,1.8899089953548071E-2,1.9182576302851289E-2,1.9470314947394058E-2,1.9762369671604968E-2,2.0058805216679045E-2,2.0359687294929232E-2,2.0665082604353169E-2,2.0975058843418465E-2,2.1289684726069742E-2,2.160902999696079E-2,2.1933165446915204E-2,2.2262162928618927E-2,2.2596095372548215E-2,2.2935036803136435E-2,2.3279062355183483E-2,2.3628248290511234E-2,2.3982672014868905E-2,2.4342412095091935E-2,2.4707548276518315E-2,2.5078161500666094E-2,2.545433392317608E-2,2.5836148932023725E-2,2.6223691166004079E-2,2.661704653349414E-2,2.701630223149655E-2,2.7421546764968999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA3","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD3","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods3","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied3","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage3","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency3","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front3","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 4 - Senior"]
[null,null,null,null,"debt_code4","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct4"," Senior debt One","InputC",{"$f":"'InputC - Structure'!G50","v":0.2}]
[null,null,null,null,"Sculpting_Flag4","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor4","Tenor if Apply Sculpting","InputC",{"$f":"'InputC - Structure'!G44","v":37},"Periods"]
[null,null,null,null,"senior_debt4_grace_period","senior_debt1_grace_period",{"$f":"G102","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate4","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",{"$f":"'Structuring Model'!L163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!M163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!N163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!O163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!P163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!Q163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!R163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!S163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!T163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!U163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!V163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!W163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!X163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!Y163","v":3.3333333333333332E-4},{"$f":"'Structuring Model'!Z163","v":2E-3},{"$f":"'Structuring Model'!AA163","v":2E-3},{"$f":"'Structuring Model'!AB163","v":2E-3},{"$f":"'Structuring Model'!AC163","v":2E-3},{"$f":"'Structuring Model'!AD163","v":2E-3},{"$f":"'Structuring Model'!AE163","v":2E-3},{"$f":"'Structuring Model'!AF163","v":2E-3},{"$f":"'Structuring Model'!AG163","v":2E-3},{"$f":"'Structuring Model'!AH163","v":2E-3},{"$f":"'Structuring Model'!AI163","v":2E-3},{"$f":"'Structuring Model'!AJ163","v":2E-3},{"$f":"'Structuring Model'!AK163","v":2E-3},{"$f":"'Structuring Model'!AL163","v":2E-3},{"$f":"'Structuring Model'!AM163","v":2E-3},{"$f":"'Structuring Model'!AN163","v":2E-3},{"$f":"'Structuring Model'!AO163","v":2E-3},{"$f":"'Structuring Model'!AP163","v":2E-3},{"$f":"'Structuring Model'!AQ163","v":2E-3},{"$f":"'Structuring Model'!AR163","v":2E-3},{"$f":"'Structuring Model'!AS163","v":2E-3},{"$f":"'Structuring Model'!AT163","v":2E-3},{"$f":"'Structuring Model'!AU163","v":2E-3},{"$f":"'Structuring Model'!AV163","v":2E-3},{"$f":"'Structuring Model'!AW163","v":2E-3},{"$f":"'Structuring Model'!AX163","v":2E-3},{"$f":"'Structuring Model'!AY163","v":2E-3},{"$f":"'Structuring Model'!AZ163","v":2E-3},{"$f":"'Structuring Model'!BA163","v":2E-3},{"$f":"'Structuring Model'!BB163","v":2E-3},{"$f":"'Structuring Model'!BC163","v":2E-3},{"$f":"'Structuring Model'!BD163","v":2E-3},{"$f":"'Structuring Model'!BE163","v":2E-3},{"$f":"'Structuring Model'!BF163","v":2E-3},{"$f":"'Structuring Model'!BG163","v":2E-3},{"$f":"'Structuring Model'!BH163","v":2E-3},{"$f":"'Structuring Model'!BI163","v":2E-3},{"$f":"'Structuring Model'!BJ163","v":2E-3},{"$f":"'Structuring Model'!BK163","v":2E-3},{"$f":"'Structuring Model'!BL163","v":2E-3},{"$f":"'Structuring Model'!BM163","v":2E-3},{"$f":"'Structuring Model'!BN163","v":2E-3},{"$f":"'Structuring Model'!BO163","v":2E-3},{"$f":"'Structuring Model'!BP163","v":2E-3},{"$f":"'Structuring Model'!BQ163","v":2E-3},{"$f":"'Structuring Model'!BR163","v":2E-3},{"$f":"'Structuring Model'!BS163","v":2E-3},{"$f":"'Structuring Model'!BT163","v":2E-3},{"$f":"'Structuring Model'!BU163","v":2E-3},{"$f":"'Structuring Model'!BV163","v":2E-3},{"$f":"'Structuring Model'!BW163","v":2E-3},{"$f":"'Structuring Model'!BX163","v":2E-3},{"$f":"'Structuring Model'!BY163","v":2E-3},{"$f":"'Structuring Model'!BZ163","v":2E-3},{"$f":"'Structuring Model'!CA163","v":2E-3},{"$f":"'Structuring Model'!CB163","v":2E-3},{"$f":"'Structuring Model'!CC163","v":2E-3},{"$f":"'Structuring Model'!CD163","v":2E-3},{"$f":"'Structuring Model'!CE163","v":2E-3},{"$f":"'Structuring Model'!CF163","v":2E-3},{"$f":"'Structuring Model'!CG163","v":2E-3},{"$f":"'Structuring Model'!CH163","v":2E-3},{"$f":"'Structuring Model'!CI163","v":2E-3},{"$f":"'Structuring Model'!CJ163","v":2E-3},{"$f":"'Structuring Model'!CK163","v":2E-3},{"$f":"'Structuring Model'!CL163","v":2E-3},{"$f":"'Structuring Model'!CM163","v":2E-3},{"$f":"'Structuring Model'!CN163","v":2E-3},{"$f":"'Structuring Model'!CO163","v":2E-3},{"$f":"'Structuring Model'!CP163","v":2E-3},{"$f":"'Structuring Model'!CQ163","v":2E-3},{"$f":"'Structuring Model'!CR163","v":2E-3},{"$f":"'Structuring Model'!CS163","v":2E-3},{"$f":"'Structuring Model'!CT163","v":2E-3},{"$f":"'Structuring Model'!CU163","v":2E-3},{"$f":"'Structuring Model'!CV163","v":2E-3},{"$f":"'Structuring Model'!CW163","v":2E-3},{"$f":"'Structuring Model'!CX163","v":2E-3},{"$f":"'Structuring Model'!CY163","v":2E-3},{"$f":"'Structuring Model'!CZ163","v":2E-3},{"$f":"'Structuring Model'!DA163","v":2E-3},{"$f":"'Structuring Model'!DB163","v":2E-3},{"$f":"'Structuring Model'!DC163","v":2E-3},{"$f":"'Structuring Model'!DD163","v":2E-3},{"$f":"'Structuring Model'!DE163","v":2E-3},{"$f":"'Structuring Model'!DF163","v":2E-3},{"$f":"'Structuring Model'!DG163","v":2E-3},{"$f":"'Structuring Model'!DH163","v":2E-3},{"$f":"'Structuring Model'!DI163","v":2E-3},{"$f":"'Structuring Model'!DJ163","v":2E-3},{"$f":"'Structuring Model'!DK163","v":2E-3},{"$f":"'Structuring Model'!DL163","v":2E-3},{"$f":"'Structuring Model'!DM163","v":2E-3},{"$f":"'Structuring Model'!DN163","v":2E-3},{"$f":"'Structuring Model'!DO163","v":2E-3},{"$f":"'Structuring Model'!DP163","v":2E-3},{"$f":"'Structuring Model'!DQ163","v":2E-3},{"$f":"'Structuring Model'!DR163","v":2E-3},{"$f":"'Structuring Model'!DS163","v":2E-3},{"$f":"'Structuring Model'!DT163","v":2E-3},{"$f":"'Structuring Model'!DU163","v":2E-3},{"$f":"'Structuring Model'!DV163","v":2E-3},{"$f":"'Structuring Model'!DW163","v":2E-3},{"$f":"'Structuring Model'!DX163","v":2E-3},{"$f":"'Structuring Model'!DY163","v":2E-3},{"$f":"'Structuring Model'!DZ163","v":2E-3},{"$f":"'Structuring Model'!EA163","v":2E-3},{"$f":"'Structuring Model'!EB163","v":2E-3},{"$f":"'Structuring Model'!EC163","v":2E-3},{"$f":"'Structuring Model'!ED163","v":2E-3},{"$f":"'Structuring Model'!EE163","v":2E-3},{"$f":"'Structuring Model'!EF163","v":0},{"$f":"'Structuring Model'!EG163","v":0},{"$f":"'Structuring Model'!EH163","v":0},{"$f":"'Structuring Model'!EI163","v":0},{"$f":"'Structuring Model'!EJ163","v":0},{"$f":"'Structuring Model'!EK163","v":0},{"$f":"'Structuring Model'!EL163","v":0},{"$f":"'Structuring Model'!EM163","v":0},{"$f":"'Structuring Model'!EN163","v":0},{"$f":"'Structuring Model'!EO163","v":0},{"$f":"'Structuring Model'!EP163","v":0},{"$f":"'Structuring Model'!EQ163","v":0},{"$f":"'Structuring Model'!ER163","v":0},{"$f":"'Structuring Model'!ES163","v":0},{"$f":"'Structuring Model'!ET163","v":0},{"$f":"'Structuring Model'!EU163","v":0},{"$f":"'Structuring Model'!EV163","v":0},{"$f":"'Structuring Model'!EW163","v":0},{"$f":"'Structuring Model'!EX163","v":0},{"$f":"'Structuring Model'!EY163","v":0},{"$f":"'Structuring Model'!EZ163","v":0},{"$f":"'Structuring Model'!FA163","v":0},{"$f":"'Structuring Model'!FB163","v":0},{"$f":"'Structuring Model'!FC163","v":0},{"$f":"'Structuring Model'!FD163","v":0},{"$f":"'Structuring Model'!FE163","v":0},{"$f":"'Structuring Model'!FF163","v":0},{"$f":"'Structuring Model'!FG163","v":0},{"$f":"'Structuring Model'!FH163","v":0},{"$f":"'Structuring Model'!FI163","v":0},{"$f":"'Structuring Model'!FJ163","v":0},{"$f":"'Structuring Model'!FK163","v":0},{"$f":"'Structuring Model'!FL163","v":0},{"$f":"'Structuring Model'!FM163","v":0},{"$f":"'Structuring Model'!FN163","v":0},{"$f":"'Structuring Model'!FO163","v":0},{"$f":"'Structuring Model'!FP163","v":0},{"$f":"'Structuring Model'!FQ163","v":0},{"$f":"'Structuring Model'!FR163","v":0},{"$f":"'Structuring Model'!FS163","v":0},{"$f":"'Structuring Model'!FT163","v":0},{"$f":"'Structuring Model'!FU163","v":0},{"$f":"'Structuring Model'!FV163","v":0},{"$f":"'Structuring Model'!FW163","v":0},{"$f":"'Structuring Model'!FX163","v":0},{"$f":"'Structuring Model'!FY163","v":0},{"$f":"'Structuring Model'!FZ163","v":0},{"$f":"'Structuring Model'!GA163","v":0},{"$f":"'Structuring Model'!GB163","v":0},{"$f":"'Structuring Model'!GC163","v":0},{"$f":"'Structuring Model'!GD163","v":0},{"$f":"'Structuring Model'!GE163","v":0},{"$f":"'Structuring Model'!GF163","v":0},{"$f":"'Structuring Model'!GG163","v":0},{"$f":"'Structuring Model'!GH163","v":0},{"$f":"'Structuring Model'!GI163","v":0},{"$f":"'Structuring Model'!GJ163","v":0},{"$f":"'Structuring Model'!GK163","v":0},{"$f":"'Structuring Model'!GL163","v":0},{"$f":"'Structuring Model'!GM163","v":0},{"$f":"'Structuring Model'!GN163","v":0}]
[null,null,null,null,"up_front_fees4"," Senior debt One up-front","InputC",{"$f":"'InputC - Structure'!G58","v":1.2E-2}]
[null,null,null,null,"cmfee4pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4},{"$f":"'InputC - Structure'!$G$64/12","v":6.6666666666666664E-4}]
[null,null,null,null,"debt_repayment_pct4","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2832869966443537E-2,1.3025363015940188E-2,1.3220743461179291E-2,1.3419054613096981E-2,1.3620340432293435E-2,1.3824645538777837E-2,1.4032015221859505E-2,1.4242495450187399E-2,1.4456132881940207E-2,1.467297487516931E-2,1.489306949829685E-2,1.5116465540771304E-2,1.5343212523882873E-2,1.5573360711741115E-2,1.5806961122417234E-2,1.6044065539253489E-2,1.6284726522342294E-2,1.6528997420177428E-2,1.6776932381480088E-2,1.7028586367202291E-2,1.7284015162710324E-2,1.7543275390150978E-2,1.7806424521003245E-2,1.8073520888818296E-2,1.8344623702150568E-2,1.8619793057682823E-2,1.8899089953548071E-2,1.9182576302851289E-2,1.9470314947394058E-2,1.9762369671604968E-2,2.0058805216679045E-2,2.0359687294929232E-2,2.0665082604353169E-2,2.0975058843418465E-2,2.1289684726069742E-2,2.160902999696079E-2,2.1933165446915204E-2,2.2262162928618927E-2,2.2596095372548215E-2,2.2935036803136435E-2,2.3279062355183483E-2,2.3628248290511234E-2,2.3982672014868905E-2,2.4342412095091935E-2,2.4707548276518315E-2,2.5078161500666094E-2,2.545433392317608E-2,2.5836148932023725E-2,2.6223691166004079E-2,2.661704653349414E-2,2.701630223149655E-2,2.7421546764968999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA4","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD4","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods4","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied4","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage4","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency4","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front4","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 5 - Senior"]
[null,null,null,null,"debt_code5","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct5"," Senior debt One","InputC",0]
[null,null,null,null,"Sculpting_Flag5","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor5","Tenor if Apply Sculpting","InputC",24,"Periods"]
[null,null,null,null,"debt_repayment_pct5","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"senior_debt5_grace_period","senior_debt1_grace_period",{"$f":"G120","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate5","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"up_front_fees5"," Senior debt One up-front","InputC",0]
[null,null,null,null,"cmfee5pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA5","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD5","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods5","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied5","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage5","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency5","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front5","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 6 - Senior"]
[null,null,null,null,"debt_code6","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct6"," Senior debt One","InputC",0]
[null,null,null,null,"Sculpting_Flag6","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor6","Tenor if Apply Sculpting","InputC",10,"Periods"]
[null,null,null,null,"debt_repayment_pct6","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2832869966443537E-2,1.3025363015940188E-2,1.3220743461179291E-2,1.3419054613096981E-2,1.3620340432293435E-2,1.3824645538777837E-2,1.4032015221859505E-2,1.4242495450187399E-2,1.4456132881940207E-2,1.467297487516931E-2,1.489306949829685E-2,1.5116465540771304E-2,1.5343212523882873E-2,1.5573360711741115E-2,1.5806961122417234E-2,1.6044065539253489E-2,1.6284726522342294E-2,1.6528997420177428E-2,1.6776932381480088E-2,1.7028586367202291E-2,1.7284015162710324E-2,1.7543275390150978E-2,1.7806424521003245E-2,1.8073520888818296E-2,1.8344623702150568E-2,1.8619793057682823E-2,1.8899089953548071E-2,1.9182576302851289E-2,1.9470314947394058E-2,1.9762369671604968E-2,2.0058805216679045E-2,2.0359687294929232E-2,2.0665082604353169E-2,2.0975058843418465E-2,2.1289684726069742E-2,2.160902999696079E-2,2.1933165446915204E-2,2.2262162928618927E-2,2.2596095372548215E-2,2.2935036803136435E-2,2.3279062355183483E-2,2.3628248290511234E-2,2.3982672014868905E-2,2.4342412095091935E-2,2.4707548276518315E-2,2.5078161500666094E-2,2.545433392317608E-2,2.5836148932023725E-2,2.6223691166004079E-2,2.661704653349414E-2,2.701630223149655E-2,2.7421546764968999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"senior_debt6_grace_period","senior_debt1_grace_period",{"$f":"G138","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate6","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",0,5.4043888888888891E-2,5.2082222222222231E-2,4.8719166666666675E-2,4.6971111111111116E-2,4.3691388888888898E-2,4.1860000000000008E-2,3.8663611111111121E-2,3.9333066666666673E-2,3.9012711111111112E-2,3.9551311111111119E-2,3.9006002777777785E-2,3.9754733333333341E-2,3.9198566666666677E-2,3.9936177777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.9579438888888895E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.9579438888888895E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.9579438888888895E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.9579438888888895E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,3.9579438888888895E-2,4.0014377777777783E-2,3.936196944444445E-2,4.0014377777777783E-2,-2.0595555555555558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"up_front_fees6"," Senior debt One up-front","InputC",0]
[null,null,null,null,"cmfee6pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA6","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD6","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods6","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied6","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage6","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency6","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front6","Draw Before Equity for Issue (One Yes; Zero No)","InputC",1," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 7 - Senior"]
[null,null,null,null,"debt_code7","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct7"," Senior debt One","InputC",0]
[null,null,null,null,"Sculpting_Flag7","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor7","Tenor if Apply Sculpting","InputC",16,"Periods"]
[null,null,null,null,"debt_repayment_pct7","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2832869966443537E-2,1.3025363015940188E-2,1.3220743461179291E-2,1.3419054613096981E-2,1.3620340432293435E-2,1.3824645538777837E-2,1.4032015221859505E-2,1.4242495450187399E-2,1.4456132881940207E-2,1.467297487516931E-2,1.489306949829685E-2,1.5116465540771304E-2,1.5343212523882873E-2,1.5573360711741115E-2,1.5806961122417234E-2,1.6044065539253489E-2,1.6284726522342294E-2,1.6528997420177428E-2,1.6776932381480088E-2,1.7028586367202291E-2,1.7284015162710324E-2,1.7543275390150978E-2,1.7806424521003245E-2,1.8073520888818296E-2,1.8344623702150568E-2,1.8619793057682823E-2,1.8899089953548071E-2,1.9182576302851289E-2,1.9470314947394058E-2,1.9762369671604968E-2,2.0058805216679045E-2,2.0359687294929232E-2,2.0665082604353169E-2,2.0975058843418465E-2,2.1289684726069742E-2,2.160902999696079E-2,2.1933165446915204E-2,2.2262162928618927E-2,2.2596095372548215E-2,2.2935036803136435E-2,2.3279062355183483E-2,2.3628248290511234E-2,2.3982672014868905E-2,2.4342412095091935E-2,2.4707548276518315E-2,2.5078161500666094E-2,2.545433392317608E-2,2.5836148932023725E-2,2.6223691166004079E-2,2.661704653349414E-2,2.701630223149655E-2,2.7421546764968999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"senior_debt7_grace_period","senior_debt1_grace_period",{"$f":"G156","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate7","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",0,4.646055555555556E-2,4.4415555555555555E-2,4.1177500000000006E-2,3.930444444444444E-2,3.6149722222222222E-2,3.4193333333333333E-2,3.1121944444444445E-2,3.1666399999999997E-2,3.1429377777777781E-2,3.1884644444444443E-2,3.1464336111111116E-2,3.2088066666666665E-2,3.1656900000000002E-2,3.2269511111111107E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1996105555555557E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1996105555555557E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1996105555555557E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1996105555555557E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,3.1996105555555557E-2,3.2347711111111108E-2,3.1820302777777781E-2,3.2347711111111108E-2,-1.6182222222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"up_front_fees7"," Senior debt One up-front","InputC",0]
[null,null,null,null,"cmfee7pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA7","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD7","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods7","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied7","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage7","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency7","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front7","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[null,null,"Inputs for Tranche 8 - Senior"]
[null,null,null,null,"debt_code8","Code Debt type","InputC",1,"1 - Senior; 2 - Mezz; 3 - Shareholder; 4 - EBL; 5 - VAT; 6 - Working Capital Facility; 7 - Standby; 8 - Refinancing"]
[null,null,null,null,"debt_pct8"," Senior debt One","InputC",0]
[null,null,null,null,"Sculpting_Flag8","Flag for Using Sculpting for Repayment for this Debt Issue","InputC",1,"1: for sculpting ; 0: fixed % inputs"]
[null,null,null,null,"tenor8","Tenor if Apply Sculpting","InputC",20,"Periods"]
[null,null,null,null,"debt_repayment_pct8","Repayment Percent of No Sculpting","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2832869966443537E-2,1.3025363015940188E-2,1.3220743461179291E-2,1.3419054613096981E-2,1.3620340432293435E-2,1.3824645538777837E-2,1.4032015221859505E-2,1.4242495450187399E-2,1.4456132881940207E-2,1.467297487516931E-2,1.489306949829685E-2,1.5116465540771304E-2,1.5343212523882873E-2,1.5573360711741115E-2,1.5806961122417234E-2,1.6044065539253489E-2,1.6284726522342294E-2,1.6528997420177428E-2,1.6776932381480088E-2,1.7028586367202291E-2,1.7284015162710324E-2,1.7543275390150978E-2,1.7806424521003245E-2,1.8073520888818296E-2,1.8344623702150568E-2,1.8619793057682823E-2,1.8899089953548071E-2,1.9182576302851289E-2,1.9470314947394058E-2,1.9762369671604968E-2,2.0058805216679045E-2,2.0359687294929232E-2,2.0665082604353169E-2,2.0975058843418465E-2,2.1289684726069742E-2,2.160902999696079E-2,2.1933165446915204E-2,2.2262162928618927E-2,2.2596095372548215E-2,2.2935036803136435E-2,2.3279062355183483E-2,2.3628248290511234E-2,2.3982672014868905E-2,2.4342412095091935E-2,2.4707548276518315E-2,2.5078161500666094E-2,2.545433392317608E-2,2.5836148932023725E-2,2.6223691166004079E-2,2.661704653349414E-2,2.701630223149655E-2,2.7421546764968999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"senior_debt8_grace_period","senior_debt1_grace_period",{"$f":"G174","v":"InputC"},12]
[null,null,null,null,"Period_Int_Rate8","All-in interest rate - Issue One Periodic","InputS",null,"% p.p.",0,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,5.0555555555555555E-2,5.1111111111111114E-2,5.0277777777777782E-2,5.1111111111111114E-2,-2.9422222222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"up_front_fees8"," Senior debt One up-front","InputC",0]
[null,null,null,null,"cmfee8pA"," Senior debt One commitment fee (Periodic)","InputS",null,"% p.p.",8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Annual_Int_Rate_DSRA8","Annual Interest Rate for Pmt method DSRA","InputC",0]
[null,null,null,null,"Fees_pre_COD8","Fees Paid Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees_all_periods8","Fees Paid Pre-COD and Post COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PRG_Applied8","Flag for Applying PRG","InputC",0]
[null,null,null,null,"WTH_Percentage8","Percent Applicable for Witholding","InputC",0]
[null,null,null,null,"Alternative_Currency8","Alternative Currency for Debt Tranche","InputC",0," (0 for Base Currency; 1 for Alternative Currency)"]
[null,null,null,null,"Fund_Up_Front8","Draw Before Equity for Issue (One Yes; Zero No)","InputC",0," (0 Draw After Equity or Pro-Rata; 1 Draw Up-Front)"]
[]
[]
[null,"DSRA Flags and Inputs"]
[null,null,null,null,"DSRA_method","Debt service reserve account method (One-pmt; Two - DS mnths; Three - DS %)","InputC",5,"Switch( 1: PMT for Debt Service; 2: Months of Forward Debt Service; 3 Percent of Debt Service; 4 - Fixed not yet; 5 - No DSRA)"]
[null,null,null,null,"PMT_months_DSRA","Months of Debt Service when Use PMT method","InputC",0,"Months"]
[null,null,null,null,"DSRA_periods","DSRA Periods when using Forward Months method","InputC",1,"Periods"]
[null,null,null,null,"DSRA_percent","DSRA Periods when use DS percent method","InputC",0,"Percent"]
[null,null,null,null,"DSRA_LC_Flag","DSRA Letter of Credit Flag (Zero Cash; One LC)","InputC",1,"(1 is for DSR LC and Not Cash)"]
[null,null,null,null,"DSRA_LC_Fee","Fee on DSRA Letter of Credit (Periodic)","InputC",7.4999999999999997E-3]
[null,null,null,null,"DSRA_release_flag","Allow release from DSRA?","InputC",1,"Switch( 1: yes; 0: No)"]
[]
[null,null,null,null,"DSCR_Changes_in_CFADS","Include Changes in DSRA in CFADS","InputC",0,"Switch( 1: yes; 0: No)"]
[]
[null,"Taxes, Development and Initial Working Capital"]
[null,null,"Income Tax"]
[null,null,null,null,"tax_rate","Income Tax Rate","InputS",null,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Max_NOL_Percent","Maximum NOL Percent to Push Forward","InputC",0,"%"]
[null,null,null,null,"Interest_Limit","Maximum Interest as Percent of EBITDA","InputC",0,"%"]
[null,null,null,null,"NOL_Time_Limit","Maximum Limit","InputC",0,"Periods"]
[null,null,null,null,"Dep_Rate_Finance_Items","Financing Items Depreciation Rate if Different from Base","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"development_exp","Development Capital Expendiitures","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"dev_accum_flag","Flag for Accumulating Development to FC for Financing","InputC",1,null," 1==> Accumulate Development and Finance at FC"]
[null,null,null,null,"dev_recovery_pct","Development Expenditure Recovery Percent","InputC",1]
[]
[null,null,null,null,"dev_fee_flag","Development Fee Method","InputC",1,null," 1 ==> % of Cost; 0 ==.> Multiple"]
[null,null,null,null,"dev_fee_percent","Development capital remuneration","InputC",0,null,"% of Total Project Cost"]
[null,null,null,null,"devfee_profile","Developmemt fee payment profile","InputS",null,null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"dev_fee_multiple","Development Fee Multiple if Option Used","InputC",4,null,"times of development cost"]
[null,null,null,null,"dev_fee_reimbursable_pct","Percentage of Development Fee Reimbursible","InputC",1]
[null,null,null,null,"DevS","% of development fee payable at FC","InputC",1,null,"Same as Reimbursable"]
[]
[null,null,"Working Capital"]
[]
[null,null,null,null,"Initial_WC_Funding","Funding of the Initial Working Capital Pre-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial_WC_Use","Use of the Funded Working Capital Post-COD","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Apply_WC_Facility","Flag for Using Working Capital Revolver","InputC"]
[null,null,null,null,"WC_Facility_Interest_Rate","Periodic Interest Rate on Working Capital Facility","InputS"]
[]
[null,null,"VAT, PRG and Equity LC, Currency"]
[]
[null,null,null,null,"VAT_Code","Code for base of VAT","InputC",4,"(1 - Direct Input; 2 - Use Rate; 3 Include IDC; 4 - No VAT)"]
[null,null,null,null,"VAT_Rate","Rate on EPC if Not Input (Code Two)","InputC",0]
[null,null,null,null,"VAT_Payments_Input","VAT Payments Directly Input ","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VAT_Refund_Input","VAT Refunds Directly Input ","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VAT_Lag_Construction","Months of Lag for Refund (Code Two)","InputC",4]
[null,null,null,null,"VAT_Lag_Operation","Months of Lag for Refund (Code Two)","InputC",3]
[]
[null,null,"PRG, Equity LC, Equity Standby, Performance Bond LC"]
[null,null,null,null,"PRG_Rate","PRG Percentage Applied to Debt Balance","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WHT_Rate","Withholding Tax Rate on Facilities","InputC",0]
[]
[null,null,null,null,"LC_Fee","Periodic Fee Applied to Standby Equity","InputS",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-3,7.4999999999999997E-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-3,7.4999999999999997E-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-3,7.4999999999999997E-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-3,7.4999999999999997E-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-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[]
[null,null,null,null,"LC_Rate_Undrawn_Equity","Rate on Undrawn Equity","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Standby_Equity_Commitment","Standby Equity Commitment","InputC",0]
[null,null,null,null,"Standby_LC_Fee_Percent","Standby Equity Fee Percent per Period","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other Variables"]
[null,null,null,null,"Exchange_Rate","Alternative Currency/Base Model Currency","InputS",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Government_Grant","Amount of Government Grant Commitment","InputC",null,null,null,"Graph "]
[null,null,null,null,"Government_Grant_Timing","Code for Timing of Government Grant","InputC"]
[]
[null,null,null,null,"MRA_Net_Flow","Net Contributions and Withdrawls from MRA","InputS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Flags for Report"]
[]
[null,null,"Report Output Flags"]
[null,null,null,null,"Working_Report","Call the Working Report with Selected Variables","InputC",1,"Switch (0:No Working Report; 1: Include Working Report)"]
[null,null,null,null,"Summary_Report","Call the Summary Report with DSCR and Debt Level","InputC",0,"Switch (0: No Summary Report; 1: Include Summary Report)"]
[null,null,null,null,"CFADS_Taxes_Report","Call the CFADS and Tax Report (Debt Size)","InputC",0,"Switch (0: No CFADS and Tax Report; 1: Include CFADS and Tax Report)"]
[null,null,null,null,"Debt_Sizing_Detail_Report","Call the Debt Size Report (Debt Size)","InputC",0,"Switch (0: No Sizing Report; 1: Include Debt Sizing Report) Problem"]
[null,null,null,null,"Repayment_Structure_Report","Call the Debt Repayment Report (Debt Size)","InputC",0,"Switch (0: No Debt Repayment Report; 1: Include Debt Repayment Report)"]
[null,null,null,null,"Debt_IRR_Report","Call the Weighted Average Rate and Debt IRR","InputC",0,"Switch (0: No Debt IRR Report; 1: Include Debt IRR Report)"]
[" `",null,null,null,"Funding_Detail_Report","Call the Report with Funding (Funding)","InputC",0,"Switch (0: Funding Sources and Funding Uses; 1: Include Funding Detail)"]
[null,null,null,null,"Sources_Detail_Report","Call the Report with Sources Details (Funding)","InputC",0,"Switch (0: No Funding Sources Report; 1: Include Funding Sources)"]
[null,null,null,null,"Sculpting_Detail_Report","Call the Curved Sculpting (when Debt is Fixed)","InputC",0,"Switch (0: No Curved Sculpting Report; 1: Include Sculpting Report)"]
[null,null,null,null,"Debt_Issue_Detail_Report","Call the Report with Issue by Issue Details","InputC",0,"Switch (0: No Issue by Issue Report; 1: Include Issue by Issue)"]
[null,null,null,null,"DSRA_Detail_Report","Call the Report with Details of DSRA","InputC",0,"Switch (0: No DSRA Detail Report; 1: Include DSRA Detail Report)"]
[null,null,null,null,"Development_Detail_Report","Call the Report with VAT, Dev, LD, Standby","InputC",0,"Switch (0: No Development, VAT LD Report; 1: Include Development Report)"]
[null,null,null,null,"Graph_Report","Call the Report to Make Quick Graphs","InputC"]
[]
[null,null,"Advanced Debt Structuring Options"]
[null,null,null,null,"Pro_Rata_Sculpting","Option for Sculpting Non-Capture Issues with Curved Sculpting",{"$f":"G276","v":"InputC"},1]
[null,null,null,null,"average_loan_life","Average Loan Life","InputC",13]
[null,null,null,null,"Adjusted_Curved_Sculpt_Flag","Flag for Adjusting the Shape of the Curved DSCR","InputC",0]
[null,null,null,null,"Ending_Sculpting_Constant","Input Flag for Adjusting the Shape of the Curved DSCR","InputC",50]
[null,null,null,null,"Interest_payment_Method","Interest payment method (Zero is Beginning; One is Average)",{"$f":"G192","v":"InputC"},0,"Switch(0 Beginning; 1 Average)"]
[null,null,null,null,"Target_minimum_DSCR","Target Minimum DSCR (REMOVE AND REPLACE)","InputC",{"$f":"H35","v":1.2}]
[]
[null,null,"Other Inputs"]
[null,null,null,null,"Catch_up_flag","Issue Debt to Balance after Equity Up-Front","InputC",0,"(1-debt catch up before pro-rata; 0 - all pro-rata)"]
[null,null,null,null,"finfee","Financial advisory fees ","InputC",0,"%s Debt (Senior + mezz)"]
[null,null,null,null,"PRI_pct","Political risk premium","InputC",0,"% p.p."]
[null,null,null,null,"WCMnth","Pre-financing of working capital =X months of ( Debt service + Opex)","InputC",0,"mns EUR"]
[null,null,null,null,"only_pre_COD_flag","Only Apply Pre-Calcualtions - No Sculpting or Re-financing",{"$f":"G32","v":"InputC"},0," Switch( 0: Do Make Detailed Sculpting Calculations"]
[]
[]
[null,null,null,null,"dev_report_flag","Development Report Flag (Remove This)","InputC",0,"Switch( 1: OUI, 0:NON)"]
[null,null,null,null,"apply_flexible_debt_sizing","Run Debt Post COD (Sculpting; Sizing; DSRA) Remove",{"$f":"G290","v":"InputC"},0," Switch (0: Detailed Report; 1: Only Circular Reference)"]
[null,null,null,null,"sculpting_output_flag","Prints out the Details of the Sculpting Process (Remove This)","InputC",0,"Switch (0: Don’t show the details; 1: Show Sculpting Details)"]
[null,null,null,null,"only_circular_outputs","Only print items that will be linked to the model (Remove This)",{"$f":"G10","v":"InputC"},0,"Switch (0: Detailed Report; 1: Only Circular Reference)"]
[null,null,null,null,"Audit_Report_Flag","Only print items that will be linked to the model (Remove This)",{"$f":"G284","v":"InputC"},0,"Switch (0: Detailed Report; 1: Only Circular Reference)"]
[null,null,null,null,"Financial_Statement_Flag","Only print items that will be linked to the model (Remove This)",{"$f":"G288","v":"InputC"},0,"Switch (0: Detailed Report; 1: Only Circular Reference)"]
[]
[null,null,"Formating Inputs"]
[null,null,null,null,"Format_Column","Column Number for Formatting","InputC",8]
[null,null,null,null,"End_Test","End Test for Reading (Non Zero Number)","InputC",20]
["END"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Flag for Turning off UDF"]
[]
[null,null,null,null,null,null,null,null,"Simple PMT on Debt"]
[null,null,null,null,null,null,null,null,"Months of Forward DS"]
[null,null,null,null,null,null,null,null,"Percent of Debt Service"]
[null,null,null,null,null,null,null,null,"Fixed"]
[null,null,null,null,null,null,null,null,"No DSRA"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed","Min DSCR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt/Cap","Flat LLCR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow","Curved DSCR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum","Custom"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(N313:N316,H37)","v":"Cash Flow"}]

{"sheet":"UDFOutput","index":10,"n_rows":1146,"n_cols":206,"rows_kept":1146,"cut":false,"hidden":true,"merged":[]}
["          "]
[]
[]
[null,null,null,{"$f":"Circular_resolution(UDFInputs!6:282)","v":""},"","","","","","Start Time ","20:46:54","End Time ","20:46:56","Duration",1.9999999999939178,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","Debt Repyament",0,"","C",49204.899634445901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745.63027827166206,764.16180876671842,838.67468084907796,786.27230311042376,881.27618822265345,835.21845958537392,917.27453682167447,825.64450228743726,904.79791643030194,861.91728916555417,945.79908126506098,903.01505147497619,988.4681142388938,946.77941296089648,1035.1397493548413,993.64146383427624,1081.1894862773815,1051.2373941995281,1145.1380419995869,1046.0398917135765,1179.407104676965,1144.8741270879214,1244.3960719488455,1209.6770312159763,1307.6890726091742,1284.0100201506839,1389.9380209092119,1362.0178955199474,1472.0603062090099,1446.8723783198616,1561.0260877310993,1543.694607050144,1597.7774285255582,1711.6422142425847,1698.6444625846302,1812.6536809460181,1815.9300893738757,1946.2015812267423,1897.9025011736151,2081.1693021141505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","Weighted Average Interest Rate ",0,"","P","",2.9071549615134546E-2,2.9071549615134546E-2,4.8452583617229353E-3,4.845258307711162E-3,4.8452583073874097E-3,4.8452582966332309E-3,4.8452582964310662E-3,4.8452582867012694E-3,4.8452582820726307E-3,4.8452582793675984E-3,4.8452582793104618E-3,4.8452582792550599E-3,4.8452582792013685E-3,4.8452582782388459E-3,2.9071549666811584E-2,2.913645153728401E-2,2.9291529624524165E-2,2.9389524280697934E-2,2.9572931613622837E-2,2.9674722293597133E-2,2.985474757153907E-2,3.0050433767941625E-2,3.0214455963400378E-2,3.0250539337168383E-2,3.0431708970743005E-2,3.058644746157799E-2,3.0785605595843663E-2,3.0964689091144075E-2,3.1145252695741563E-2,3.1384978258853329E-2,3.1547258487062864E-2,3.1644718743351792E-2,3.1802435283457664E-2,3.2012815775602416E-2,3.2170693939295676E-2,3.2418163427447806E-2,3.2576036137776931E-2,3.2946070863472246E-2,3.3135423890028978E-2,3.3392673786122304E-2,3.3561390140749096E-2,3.4010802809727257E-2,3.4197335481330089E-2,3.4779871529102967E-2,3.5005470775935986E-2,3.5514871856965939E-2,3.6112622435998831E-2,3.6850845900914031E-2,3.7825856911154129E-2,3.9112346704604173E-2,3.9999657036793757E-2,4.1381585435454039E-2,4.1381585734227885E-2,4.1381586563753084E-2,0,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2,2.9071549615134546E-2]
[null,null,null,"","Repayment for Issue 1","","","C",19681.959880408547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279.61756376308062,303.81505682188765,331.09529828022835,320.48393676944806,358.79913195485858,351.31952938630423,384.0847812640352,353.06778356564882,388.54513216835335,381.18949313067765,415.7328903308171,409.86374128009743,446.09967636537158,440.86219756688092,479.78872930546356,473.29878140709639,515.26310579977121,514.54906441099013,557.57767180210863,525.41396789841031,588.06196821191691,586.68553491531134,634.39674966566531,631.99179212226591,682.44143877796478,685.25848283816481,738.43860410110813,740.60793737344875,797.10334671303713,800.72217117906564,860.64107586956663,863.62789466335562,900.88025468342789,967.07878292244789,973.55631310027252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","Repayment for Issue 2","","","C",14761.469843730958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.563166240877763,80.184505766202733,113.43044384863072,84.71752317633559,123.15036054414793,96.616710410404949,130.7130609340827,90.957664410638245,120.2647765110662,97.027308727896639,131.17984482209442,105.84553259515496,139.76850075203106,114.85293887425428,148.93572710804267,125.39036896005848,156.35135139524255,137.65577804488078,173.09791700794483,130.66670619749448,177.99298488473949,156.24634099241439,192.37199941746786,171.4447860256214,204.07469242171345,188.00340298938448,224.97861180355454,206.10369321084613,243.72616110773492,226.03449367703325,264.25543046627075,254.88741711376025,267.97031529983752,299.98782590894893,291.67497758633471,1533.7874818010475,1544.2856581822575,1946.2015812267423,1897.9025011736151,2081.1693021141505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","Repayment for Issue 3","","","C",4920.4899701021359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.4748517986223,120.66960031660852,126.49962742794861,122.15434213292853,129.60384965760619,125.66609053921439,131.98106608887142,124.73430107508527,130.73575628515664,126.71677338082519,133.03853853490662,129.30002557093445,135.67794923890804,131.97200139514999,138.38718940610232,134.72469019210627,140.88154450401896,137.58118054779413,144.05927601139263,135.51315291502306,144.98631636921013,141.38468484696619,147.98336585454138,144.40812406371077,150.74089644401332,147.54500824404417,154.21309970601661,150.73963693936201,157.48386400997614,154.06719235944811,160.86471587818184,157.53010126715017,159.72266180469208,166.41535641973985,163.03313887588016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","Repayment for Issue 4","","","C",9840.9799402042681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258.97469646908155,259.49264586201974,267.64931129226994,258.91650103171156,269.72284606604086,261.61612924945024,270.49562853468524,256.88475323606542,265.25225146572558,256.98371392615479,265.84780757724292,258.00575202878906,266.9219878825831,259.09227512461132,268.02810353523273,260.22762327501522,268.69348457834866,261.45137119586315,270.40317717814088,254.44606470264878,268.36583521109856,260.5575663332296,269.64395701117104,261.83232900437827,270.43204496548265,263.20312607909062,272.3077052985326,264.56662799629055,273.74693437826176,266.04852110431449,275.26486551708007,267.64919400587797,269.20419673760063,278.16024899144804,270.38003302214292,278.86619914497066,271.64443119161837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","Equity Draws (Equity/Capital, Applied)",0,0,"C",18118.621546677285,532.23299843271411,17586.388548244569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," '--------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null," '  Different Report"]
[null,null,null,null,null,null,null,null," '-------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"               "]
[null,null,null,null,null,null,null,null,"               "]
[null,null,null,null,null,null,null,null,"    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"    If Column = 2 Then output(row_number, Column) = \"Debt Commmitment Allocated to Issues\"    ' Blank"]
[null,null,null,null,null,null,null,null,"    If Column = 5 Then output(row_number, Column) = \"B\""]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"    For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Debt Commimtment (%)-- Issue # \" & issue"]
[null,null,null,null,null,null,null,null,"        If Column = 3 Then output(row_number, Column) = issue"]
[null,null,null,null,null,null,null,null,"        If Column = 4 Then output(row_number, Column) = Debt_Pct_issue(issue)"]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column = 6 Then output(row_number, Column) = Debt_Commitment_by_Issue(issue)"]
[null,null,null,null,null,null,null,null,"                "]
[null,null,null,null,null,null,null,null,"     Next issue"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    If Column = 2 Then output(row_number, Column) = \"Capture Issue\""]
[null,null,null,null,null,null,null,null,"    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"    If Column = 6 Then output(row_number, Column) = capture_issue"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"'     If Column = 2 Then output(row_number, Column) = \"Debt Repayment Flag Capture Issue\""]
[null,null,null,null,null,null,null,null,"'     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'     If Column = 6 Then output(row_number, Column) = max_tenure"]
[null,null,null,null,null,null,null,null,"'     If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_repayment_flag_issue(capture_issue, period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Debt Repayment Flag \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = Max_Tenure"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_repayment_flag_issue_boolean(capture_issue, period)"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Debt Service from Sizing \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = Debt_Service_Periods"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = Repayment_Period(period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Accumulated Debt Repayment Period \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Max(accum_debt_repayment_flag_issue)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = accum_debt_repayment_flag_issue(capture_issue, period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"'     If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_repayment_flag_total(period)"]
[null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' Total CFADS"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"CFADS for Debt Service\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"U\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(CFADS)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = CFADS(period)"]
[null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"DSCR Applied (Funding Program)\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = DSCR_Applied(period)"]
[null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"CFADS for Debt Size \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(CFADS)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = CFADS(period)"]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Debt Service from Cash Flow - Option 3 \""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column = 6 Then output(row_number, Column) = debt_sizing_option"]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = Debt_Service_Size(period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Debt Service All Issues (CFADS/DSCR) \"     ' From Debt Totals"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(DEBT_SERVICE_ALL_ISSUES)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = DEBT_SERVICE_ALL_ISSUES(period)"]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Total Debt Service (Sum of Issues) \"     ' From Debt Totals"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"U\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(TOTAL_DEBT_SERVICE)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = TOTAL_DEBT_SERVICE(period)"]
[null,null,null,null,null,null,null,null,"                                                                                                    "]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Weighted Average Interet Rate"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Step 1: Weighted Average Interest Rate\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"T\""]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \" Aggergate Interest Expense for Weighted Average Rate \""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = Commerical_Operation_Date"]
[null,null,null,null,null,null,null,null,"     If Column = 4 Then output(row_number, Column) = End_Operation"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = Aggregate_Interest_Expense(period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \" Opening Balance Debt Balance for Weighted Average Rate \""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = Commerical_Operation_Date"]
[null,null,null,null,null,null,null,null,"     If Column = 4 Then output(row_number, Column) = End_Operation"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report And period > 1 Then output(row_number, Column) = Aggregate_Debt_Balance(period - 1)"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"'      If Column >= Initial_Column_for_Report And period > 1 Then _"]
[null,null,null,null,null,null,null,null,"'                       output(row_number, Column) = Debt_Balance_by_Issue(issue, period - 1)"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \" Weighted Average Rate \""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = Commerical_Operation_Date"]
[null,null,null,null,null,null,null,null,"     If Column = 4 Then output(row_number, Column) = End_Operation"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = Weighted_Average_Interest_Rate(period)"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  First show some aggregate statistics"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Step 2: Aggregate DSCR from LLCR for Method 2\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"T\""]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Aggregate CFADS over Repayment Period \""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = Commerical_Operation_Date"]
[null,null,null,null,null,null,null,null,"     If Column = 4 Then output(row_number, Column) = End_Operation"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = CFADS_Debt_Life(period)"]
[null,null,null,null,null,null,null,null,"                                            "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"PV of CFADS at Debt IRR for Each Period\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = WorksheetFunction.Sum(PV_CFADS_Period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(PV_CFADS_Period)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = PV_CFADS_Period(period)"]
[null,null,null,null,null,null,null,null,"                                                                            "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"PV of CFADS for LLCR Calculation (Method 2) \"    ' Blank"]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = PV_CFADS"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                                                                                                                                                        "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Aggregate Debt Service at DSCR \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(DEBT_SERVICE_ALL_ISSUES)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = DEBT_SERVICE_ALL_ISSUES(period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"' GoTo test5:"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"PV of Aggregate Debt Service at Debt IRR \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = WorksheetFunction.Sum(PV_Debt_Service_Period)"]
[null,null,null,null,null,null,null,null,"     If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(PV_Debt_Service_Period)"]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = PV_Debt_Service_Period(period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Aggregate DSCR Applied to Total CFADS \""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = constant_DSCR"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     If Column >= Initial_Column_for_Report Then output(row_number, Column) = DSCR_Applied(period)"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Test of IRR Calculation \"    ' Blank"]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = IRR_Problem"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                                                                    "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Test of Debt Amount for Debt Cash Flow and IRR \"    ' Blank"]
[null,null,null,null,null,null,null,null,"     If Column = 3 Then output(row_number, Column) = Difference_IRR_test"]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                                                                    "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                                                                    "]
[null,null,null,null,null,null,null,null,"                                                                                    "]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' NON-CAPTURE"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' Now the Section for Non-Capture Debt"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' Assure that the debt is repaid correctly"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' Show the calculation of the allocation factor"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,"    If number_of_issues > 1 Then"]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Step 3: Non-Capture Debt Service and Allocation Factor \""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"T\""]
[null,null,null,null,null,null,null,null,"'        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    End If"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"    For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"      If Debt_Pct_issue(issue) = 0 Then Exit For"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"      If issue <> capture_issue Then"]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  CFADS and Debt Service for Non-Capture Issues"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Repayment Flag over Tenure for # \" & issue"]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = Debt_Tenure(issue)"]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_repayment_flag_issue(capture_issue, period)"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Accumulated Debt Repayment Counter \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = accum_debt_repayment_flag_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"CFADS for Issue with Tenor Limit  \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = CFADS_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = sum_array(issue, CFADS_issue)"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Interest Rate for Issue \" & issue"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = interest_rate_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                 "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Interest Rate Index\""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = int_rate_index_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                      "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Discount Factor for Issue \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = discount_factor_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                                 "]
[null,null,null,null,null,null,null,null,"'            If Curved_Sculpting_Flag = 2 Then Curved_DSCR(period) = LLCR_Issue(issue)"]
[null,null,null,null,null,null,null,null,"                                 "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Sculpting Ratio Applied from Gross DSCR \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = Apply_Sculpting_Ratio"]
[null,null,null,null,null,null,null,null,"                                 "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Gross DSCR/LLCR for Allocation (Before Adjustment) \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = Curved_DSCR(period)"]
[null,null,null,null,null,null,null,null,"                                 "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Gross DSCR/LLCR for Allocation (Before Adjustment) \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = DSCR_Target_Time_Series(period)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Gross Debt Service at Aggregate DSCR Before Allocation \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = sum_array(issue, Debt_Service_Before_Allocation)"]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = Debt_Service_Before_Allocation(issue, period)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"PV of Gross Debt Service Before Allocation\""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = pv_debt_service_sculpted(issue)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Percent of Total Debt for Issue # \" & issue"]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = Debt_Pct_issue(issue)"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                    "]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Debt Commitment for Non-Capture Issue  \""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = Debt_Commitment_by_Issue(issue)"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"           row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"           If Column = 2 Then output(row_number, Column) = \"Allocation Factor -- Unadjusted PV/Debt Commitment \""]
[null,null,null,null,null,null,null,null,"           If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"           If Column = 3 Then output(row_number, Column) = Curved_Allocation_Factor(issue)"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"           If Column = 4 And pv_debt_service_sculpted(issue) Then _"]
[null,null,null,null,null,null,null,null,"                output(row_number, Column) = Debt_Commitment_by_Issue(issue) / pv_debt_service_sculpted(issue)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"           row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"           If Column = 2 Then output(row_number, Column) = \"Non Capture Debt Service for Issue # \" & issue"]
[null,null,null,null,null,null,null,null,"           If Column = 5 Then output(row_number, Column) = \"U\""]
[null,null,null,null,null,null,null,null,"           If Column = 6 Then output(row_number, Column) = sum_array(issue, debt_service_issue)"]
[null,null,null,null,null,null,null,null,"           If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_service_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                                                                  "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"PV of Debt Service by Period (Should be Same as Commitment) \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = sum_array(issue, PV_Debt_Service_Period_Issue)"]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = sum_array(issue, PV_Debt_Service_Period_Issue)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = PV_Debt_Service_Period_Issue(issue, period)"]
[]
[null,null,null,null,null,null,null,null,"            detail_debt = sum_array(issue, PV_Debt_Service_Period_Issue) - Debt_Commitment_by_Issue(issue)"]
[null,null,null,null,null,null,null,null,"            test_detail_debt = Round(detail_debt, 0) = 0"]
[]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Test of PV Debt Service versus Fixed Debt \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = test_detail_debt"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"'            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'            If Column = 2 Then output(row_number, Column) = \"PV CFADS for Non-Capture Issue # \" & issue"]
[null,null,null,null,null,null,null,null,"'            If Column = 3 Then output(row_number, Column) = pv_cfads_issue(issue)"]
[null,null,null,null,null,null,null,null,"'            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                 "]
[null,null,null,null,null,null,null,null,"'            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                  "]
[null,null,null,null,null,null,null,null,"'            If Column = 2 Then output(row_number, Column) = \"Total Debt in the Model from Aggregate DS\""]
[null,null,null,null,null,null,null,null,"'            If Column = 3 Then output(row_number, Column) = Total_Debt_Applied"]
[null,null,null,null,null,null,null,null,"'            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"'           row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'           If Curved_Sculpting_Flag <> 3 Then"]
[null,null,null,null,null,null,null,null,"'            If Column = 2 Then output(row_number, Column) = \"LLCR for Non-Capture Issue\""]
[null,null,null,null,null,null,null,null,"'            If Column = 3 Then output(row_number, Column) = LLCR_Issue(issue)"]
[null,null,null,null,null,null,null,null,"'            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'            If Column >= Initial_Column_for_Report Then output(row_number, Column) = DSCR_Applied(period)"]
[null,null,null,null,null,null,null,null,"'           End If"]
[null,null,null,null,null,null,null,null,"                                                                                                         "]
[null,null,null,null,null,null,null,null,"'           If Curved_Sculpting_Flag = 3 Then"]
[null,null,null,null,null,null,null,null,"'            If Column = 2 Then output(row_number, Column) = \"Curved DSCR for Non-Capture Issue\""]
[null,null,null,null,null,null,null,null,"'            If Column = 3 Then output(row_number, Column) = LLCR_Issue(issue)"]
[null,null,null,null,null,null,null,null,"'            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'            If Column >= Initial_Column_for_Report Then output(row_number, Column) = DSCR_Applied(period)"]
[null,null,null,null,null,null,null,null,"'           End If"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"'           row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"'           If Column = 2 Then output(row_number, Column) = \"Total Aggregate Debt Service \""]
[null,null,null,null,null,null,null,null,"'           If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'           If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(TOTAL_DEBT_SERVICE)"]
[null,null,null,null,null,null,null,null,"'           If Column >= Initial_Column_for_Report Then output(row_number, Column) = TOTAL_DEBT_SERVICE(period)"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"        End If"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"    Next issue"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"'     For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"'     If Column = 2 Then output(row_number, Column) = \"Aggregate Capture Debt Service\""]
[null,null,null,null,null,null,null,null,"'     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'     If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_service_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"'    Next issue"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"'    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  CAPTURE DEBT ISSUE"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Step 3: Capture Debt Issue Debt Service"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Now move through the capture issue"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"    If number_of_issues > 1 Then"]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    "]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Aggregate Non-Capture Debt Service\""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = total_non_capture_debt_service(period)"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"    End If"]
[]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Step 5: Compute the Capture Debt Service\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"T\""]
[null,null,null,null,null,null,null,null,"          "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"     If Column = 2 Then output(row_number, Column) = \"Formula: Capture Debt Service = CFADS/DSCR - Non Capture\""]
[null,null,null,null,null,null,null,null,"     If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"'     If Column = 2 Then output(row_number, Column) = \"Capture Issue -- Number  \" & capture_issue    ' Title"]
[null,null,null,null,null,null,null,null,"'     If Column = 5 Then output(row_number, Column) = \"C\""]
[]
[null,null,null,null,null,null,null,null,"'     row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'     If Column = 2 Then output(row_number, Column) = \"Formula for Capture Issue: Total CFADS/DSCR Minus Other Debt Service\"   ' Blank"]
[]
[null,null,null,null,null,null,null,null,"         For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"            If issue = capture_issue Then"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' CFADS and Debt Service for Capture Issue"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                                      "]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Repayment Flag for Capture # \" & issue"]
[null,null,null,null,null,null,null,null,"                    If Column = 6 Then output(row_number, Column) = Debt_Tenure(issue)"]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_repayment_flag_issue(capture_issue, period)"]
[null,null,null,null,null,null,null,null,"                                                      "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                                      "]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"CFADS for Capture Issue (Debt Tenure)\""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column = 6 Then output(row_number, Column) = sum_array(issue, CFADS_issue)"]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = CFADS_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"                   row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            "]
[null,null,null,null,null,null,null,null,"                   If Column = 2 Then output(row_number, Column) = \"DSCR Applied\""]
[null,null,null,null,null,null,null,null,"                   If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                   If Column >= Initial_Column_for_Report Then output(row_number, Column) = DSCR_Applied(period)"]
[null,null,null,null,null,null,null,null,"                                                                                                                                        "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"                    ' From the Issue by Issue"]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Aggregate Debt Service from CFADS/DSCR \""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = DEBT_SERVICE_ALL_ISSUES(period)"]
[]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Less: Non-Capture Debt Service from Other Issues\""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = total_non_capture_debt_service(period)"]
[null,null,null,null,null,null,null,null,"                                      "]
[null,null,null,null,null,null,null,null,"'                    computed_capture = DEBT_SERVICE_ALL_ISSUES(period) - total_non_capture_debt_service(period)"]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Alternative Capture Debt Service\""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = capture_debt_service(period)"]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Implied Capture Debt Service\""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = computed_capture"]
[null,null,null,null,null,null,null,null,"                                      "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                        "]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Capture Debt Service From Aggregate Sculpt - in MIN\""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_service_capture_aggregate(period)"]
[null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Capture Debt Service in Individual Issue \""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_service_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"         "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[]
[null,null,null,null,null,null,null,null,"           End If"]
[null,null,null,null,null,null,null,null,"     "]
[null,null,null,null,null,null,null,null,"  Next issue"]
[]
[]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'   End of Capture"]
[null,null,null,null,null,null,null,null,"'"]
[]
[]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Issue by Issue"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"    If number_of_issues > 1 Then"]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Step 4: Summary of Debt Balance \""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"T\""]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"    End If"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"    For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                            "]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \" Issue \""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = issue"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"           "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                            "]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Opening Balance for Issue \""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = Debt_Commitment_by_Issue(issue)"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                      "]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report And period > 1 Then _"]
[null,null,null,null,null,null,null,null,"                       output(row_number, Column) = Debt_Balance_by_Issue(issue, period - 1)"]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Repayment  \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = total_repayment_issue(issue)"]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = repayment(issue, period)"]
[null,null,null,null,null,null,null,null,"                        "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Closing Debt Balance for Issue \""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = Debt_Commitment_by_Issue(issue)"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"U\""]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = Debt_Balance_by_Issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Interest Expense \""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = sum_array(issue, Interest_Expense)"]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = Interest_Expense(issue, period)"]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Repayment Percent for Issue\""]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"            If Column = 6 Then output(row_number, Column) = sum_array(issue, repayment_percent_by_issue)"]
[null,null,null,null,null,null,null,null,"            If Column >= Initial_Column_for_Report Then output(row_number, Column) = repayment_percent_by_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"       "]
[null,null,null,null,null,null,null,null,"            row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"            If Column = 2 Then output(row_number, Column) = \"Test of Repayment and Issue\""]
[null,null,null,null,null,null,null,null,"            If Column = 3 Then output(row_number, Column) = Debt_Repayment_Verification(issue)"]
[null,null,null,null,null,null,null,null,"            If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                          "]
[null,null,null,null,null,null,null,null,"' Print details of the PV calculation"]
[null,null,null,null,null,null,null,null,"                                    "]
[null,null,null,null,null,null,null,null,"'         row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'         If Column = 2 Then output(row_number, Column) = \"PV of Debt Service for Debt IRR \""]
[null,null,null,null,null,null,null,null,"'         If Column = 3 Then output(row_number, Column) = pv_debt_service_issue(issue)"]
[null,null,null,null,null,null,null,null,"'         If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                                                                            "]
[null,null,null,null,null,null,null,null,"    Next issue"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' Alternative For Minimum"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"LLCR for Capture Issue for Minimum Test\""]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = capture_debt_LLCR"]
[]
[null,null,null,null,null,null,null,null,"'                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"Capture Debt Service from LLCR\""]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"'                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = capture_debt_service_llcr(period)"]
[]
[null,null,null,null,null,null,null,null,"'                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"Final Capture Debt Service\""]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"U\""]
[null,null,null,null,null,null,null,null,"'                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = debt_service_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Now to Debt Sizing for capture issue"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Interest Rate for Capture Issue \""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = irate_A(issue, period)"]
[null,null,null,null,null,null,null,null,"                         "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Interest Rate Index \""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = int_rate_index_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                                  "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"Discount Factor (PV CFADS,DS)\""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = discount_factor_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                       "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"PV of Debt Service by Period  \""]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    If Column = 6 Then output(row_number, Column) = sum_array(issue, PV_Debt_Service_Period_Issue)"]
[null,null,null,null,null,null,null,null,"                    If Column >= Initial_Column_for_Report Then output(row_number, Column) = PV_Debt_Service_Period_Issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                       "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"PV of Debt Service for Capture Issue\""]
[null,null,null,null,null,null,null,null,"                    If Column = 3 Then output(row_number, Column) = pv_debt_service_capture_issue"]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                        "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                    If Column = 2 Then output(row_number, Column) = \"PV of CFADS for Capture Issue\""]
[null,null,null,null,null,null,null,null,"                    If Column = 3 Then output(row_number, Column) = pv_cfads_issue(issue)"]
[null,null,null,null,null,null,null,null,"                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                        "]
[null,null,null,null,null,null,null,null,"                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                          "]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"PV of Debt Service for Debt IRR \""]
[null,null,null,null,null,null,null,null,"'                    If Column = 3 Then output(row_number, Column) = pv_debt_service_issue(issue)"]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                        "]
[null,null,null,null,null,null,null,null,"'                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"Total Debt in the Model for all Issues\""]
[null,null,null,null,null,null,null,null,"'                    If Column = 3 Then output(row_number, Column) = total_debt_applied"]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                    "]
[null,null,null,null,null,null,null,null,"'                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                     "]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"Percent of Total Debt - Capture \" & issue"]
[null,null,null,null,null,null,null,null,"'                    If Column = 3 Then output(row_number, Column) = debt_pct_issue(issue)"]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"                                              "]
[null,null,null,null,null,null,null,null,"'                    row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                  "]
[null,null,null,null,null,null,null,null,"'                    If Column = 2 Then output(row_number, Column) = \"Debt Commitment for Capture Issue\""]
[null,null,null,null,null,null,null,null,"'                    If Column = 3 Then output(row_number, Column) = debt_commitment_by_issue(issue)"]
[null,null,null,null,null,null,null,null,"'                    If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"                                            "]
[]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Aggregate for all issues"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"'----------------------------------------------------------------------------------------------------------------------------------------"]
[null,null,null,null,null,null,null,null,"                                "]
[null,null,null,null,null,null,null,null,"      row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"              "]
[null,null,null,null,null,null,null,null,"      If Column = 2 Then output(row_number, Column) = \"Test of Closing Balance\""]
[null,null,null,null,null,null,null,null,"      If Column = 3 Then output(row_number, Column) = Capture_Verification"]
[null,null,null,null,null,null,null,null,"      If Column = 4 Then output(row_number, Column) = \"\""]
[null,null,null,null,null,null,null,null,"      If Column = 5 Then output(row_number, Column) = \"F\""]
[null,null,null,null,null,null,null,null,"      If Column = 6 Then output(row_number, Column) = \"\""]
[null,null,null,null,null,null,null,null,"                          "]
[null,null,null,null,null,null,null,null,"         For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"            If Debt_Pct_issue(issue) = 0 Then Exit For"]
[null,null,null,null,null,null,null,null,"               "]
[null,null,null,null,null,null,null,null,"  Next issue"]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"      row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"      If Column = 2 Then output(row_number, Column) = \"\"    ' Blank"]
[]
[null,null,null,null,null,null,null,null,"      row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"      If Column = 2 Then output(row_number, Column) = \"Repayment and Debt Service for Each Issue\"    ' Blank"]
[null,null,null,null,null,null,null,null,"      If Column = 5 Then output(row_number, Column) = \"T\""]
[null,null,null,null,null,null,null,null,"      "]
[null,null,null,null,null,null,null,null,"                                                "]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"'  Print out percent"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"      For issue = 1 To number_of_issues"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        If Debt_Commitment_by_Issue(issue) > 0 Then"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Repayment Percent for Issue # \" & issue"]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"'        If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(repayment_percent_by_issue)"]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = repayment_percent_by_issue(issue, period)"]
[null,null,null,null,null,null,null,null,"                                                            "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Repayment Amount for Issue  \""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column = 6 Then output(row_number, Column) = total_repayment_issue(issue)"]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = repayment(issue, period)"]
[null,null,null,null,null,null,null,null,"                                                            "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Debt Commitment for Issue  \""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = Debt_Commitment_by_Issue(issue)"]
[null,null,null,null,null,null,null,null,"                                                            "]
[null,null,null,null,null,null,null,null,"        End If"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"      Next issue"]
[null,null,null,null,null,null,null,null,"                                                                                                                                                                              "]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"' Second, print out amount"]
[null,null,null,null,null,null,null,null,"'"]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                        "]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Debt Service Total - All Issues\""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(DEBT_SERVICE_ALL_ISSUES)"]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = DEBT_SERVICE_ALL_ISSUES(period)"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Total Interest Expense - All Issues\""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(Total_Interest_Expense)"]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = Total_Interest_Expense(period)"]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        "]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"        If Column = 2 Then output(row_number, Column) = \"Total Repayment - All Issues\""]
[null,null,null,null,null,null,null,null,"        If Column = 5 Then output(row_number, Column) = \"C\""]
[null,null,null,null,null,null,null,null,"        If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(Total_Debt_Repayment)"]
[null,null,null,null,null,null,null,null,"        If Column >= Initial_Column_for_Report Then output(row_number, Column) = Total_Debt_Repayment(period)"]
[]
[null,null,null,null,null,null,null,null,"        row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"                                                                        "]
[null,null,null,null,null,null,null,null,"      row_number = row_number + 1"]
[null,null,null,null,null,null,null,null,"      If Column = 2 Then output(row_number, Column) = \"Repayment Percent for All Issues\""]
[null,null,null,null,null,null,null,null,"      If Column = 5 Then output(row_number, Column) = \"P\""]
[null,null,null,null,null,null,null,null,"      If Column = 6 Then output(row_number, Column) = WorksheetFunction.Sum(Debt_Repayment_Percent)"]
[null,null,null,null,null,null,null,null,"      If Column >= Initial_Column_for_Report Then output(row_number, Column) = Debt_Repayment_Percent(period)"]
[null,null,null,null,null,null,null,null,"                                                                                          "]

{"sheet":"Debt Structuring","index":11,"n_rows":196,"n_cols":136,"rows_kept":196,"cut":false,"hidden":true,"merged":[]}
["Sculpting",null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124]
[null,null,null,null,"Label ","Model Units","Constant Units","Constants","Constants","Sum",null,"Pre-FC","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Cons ","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down","Shut-down"]
[null,null,null,null,"Counter for Repayment Period","Base Case ",null,null,null,null,null,{"$f":"K24+L23","v":0},{"$f":"L3+M23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"AR3+AS23","v":20},21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"BX3+BY23","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"DD3+DE23","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,"Period beginning date","Date",null,null,null,null,null,"2022-11-01","2022-12-01","2023-01-01","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","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01","2060-01-01","2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01"]
[null,null,null,null,"Period ending date","Date",null,null,null,null,null,"2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31","2060-06-30","2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30"]
[null,null,null,null,"Construction period flag","flag",null,0,null,13,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operation period flag","flag",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Age Counter","Counter",null,null,null,null,null,{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"AQ8+AR7","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$f":"BW8+BX7","v":51},52,53,54,55,56,57,58,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,{"$f":"DC8+DD7","v":59},59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59,59]
[]
["Data For debt sculpting"]
[null,null,null,null,"EAIF & Proparco  repayment period flag","flag","From/to",{"$f":"'InputC - Structure'!G35","v":1},{"$f":"'InputC - Structure'!G41","v":35},{"$f":"SUM(K11:XFD11)","v":35},0,{"$f":"(AND(L$8>=$H11,L$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(V$8>=$H11,V$8<=$I11))*1","v":0},0,0,0,1,1,1,1,1,1,{"$f":"(AND(AF$8>=$H11,AF$8<=$I11))*1","v":1},1,1,1,1,1,1,1,1,1,{"$f":"(AND(AP$8>=$H11,AP$8<=$I11))*1","v":1},1,1,1,1,1,1,1,1,1,{"$f":"(AND(AZ$8>=$H11,AZ$8<=$I11))*1","v":1},1,1,1,1,1,1,1,1,0,{"$f":"(AND(BJ$8>=$H11,BJ$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(BT$8>=$H11,BT$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CD$8>=$H11,CD$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CN$8>=$H11,CN$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CX$8>=$H11,CX$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(DH$8>=$H11,DH$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(DR$8>=$H11,DR$8<=$I11))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"AfDB  Flags repayment period flag","flag","From/to",{"$f":"'InputC - Structure'!G36","v":1},{"$f":"'InputC - Structure'!G42","v":40},{"$f":"SUM(K12:XFD12)","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"GFW Concessional","flag","From/to",{"$f":"'InputC - Structure'!G37","v":1},{"$f":"'InputC - Structure'!G43","v":35},35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IFC Concessional","flag","From/to",{"$f":"'InputC - Structure'!G38","v":1},{"$f":"'InputC - Structure'!G44","v":37},{"$f":"SUM(L14:XFD14)","v":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Repayment Counter",{"$f":"F12","v":"flag"},null,null,null,{"$f":"SUM(K15:XFD15)","v":40},0,{"$f":"MAX(L11:L13)","v":0},{"$f":"MAX(M11:M13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BY11:BY13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Aggregate Senior Debt Service"]
[" ",null,null,null,"Project Cost","EUR'000",null,{"$f":"'InputC - Structure'!G8","v":65000},null,null,null,{"$f":"$H$18","v":65000},{"$f":"$H$18","v":65000},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,{"$f":"$H$18","v":65000},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000]
[null,null,null,null,"Capital Expenditure Date","Flag","Date",{"$f":"'InputC - Structure'!G6","v":"2024-01-01"},{"$f":"EDATE(H19,-1)","v":"2023-12-01"},null,null,{"$f":"(L4=$I$19)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR4=$I$19)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4=$I$19)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD4=$I$19)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Expenditure","EUR'000",null,null,null,{"$f":"SUM(L20:XFD20)","v":65000},null,{"$f":"L18*L19","v":0},{"$f":"M18*M19","v":0},0,0,0,0,0,0,0,0,0,0,0,65000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY18*BY19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cashflow Available for Senior Debt Service ( CFADS)","EUR'000",null,null,null,{"$f":"SUM(L22:XFD22)","v":151982.05196736383},null,{"$f":"LOOKUP(L1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(M1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(N1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(O1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(P1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(Q1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(R1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(S1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(T1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(U1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(V1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(W1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(X1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(Y1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(Z1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2611.3115534851468},{"$f":"LOOKUP(AA1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2611.3115534851468},{"$f":"LOOKUP(AB1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2682.8848029773217},{"$f":"LOOKUP(AC1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2596.0326885417153},{"$f":"LOOKUP(AD1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2692.4470742233225},{"$f":"LOOKUP(AE1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2611.4232639612032},{"$f":"LOOKUP(AF1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2689.7304428270663},{"$f":"LOOKUP(AG1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2557.1122842502173},{"$f":"LOOKUP(AH1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2630.7101405565004},{"$f":"LOOKUP(AI1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2548.2536851960012},{"$f":"LOOKUP(AJ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2626.5033181509293},{"$f":"LOOKUP(AK1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2548.0322941818649},{"$f":"LOOKUP(AL1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2626.7514002807425},{"$f":"LOOKUP(AM1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2548.3759090466688},{"$f":"LOOKUP(AN1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2627.2582546316407},{"$f":"LOOKUP(AO1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2549.1359722563852},{"$f":"LOOKUP(AP1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2623.5929434445684},{"$f":"LOOKUP(AQ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2550.6906865427754},{"$f":"LOOKUP(AR1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2629.6785445823743},{"$f":"LOOKUP(AS1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2475.0753615354529},{"$f":"LOOKUP(AT1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2600.749666654729},{"$f":"LOOKUP(AU1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2522.5480667680858},{"$f":"LOOKUP(AV1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2602.8138794824545},{"$f":"LOOKUP(AW1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2524.5568462147562},{"$f":"LOOKUP(AX1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2600.2381033955021},{"$f":"LOOKUP(AY1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2527.4269087162056},{"$f":"LOOKUP(AZ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2607.8135840991463},{"$f":"LOOKUP(BA1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2530.167762200932},{"$f":"LOOKUP(BB1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2611.2385273174655},{"$f":"LOOKUP(BC1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2533.9655388563469},{"$f":"LOOKUP(BD1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2615.3462450958441},{"$f":"LOOKUP(BE1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(BF1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2548.3759090466688},{"$f":"LOOKUP(BG1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2627.2582546316407},{"$f":"LOOKUP(BH1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2549.1359722563852},{"$f":"LOOKUP(BI1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2623.5929434445684},{"$f":"LOOKUP(BJ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2550.6906865427754},{"$f":"LOOKUP(BK1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2629.6785445823743},{"$f":"LOOKUP(BL1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2475.0753615354529},{"$f":"LOOKUP(BM1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2600.749666654729},{"$f":"LOOKUP(BN1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2522.5480667680858},{"$f":"LOOKUP(BO1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2602.8138794824545},{"$f":"LOOKUP(BP1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2524.5568462147562},{"$f":"LOOKUP(BQ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2600.2381033955021},{"$f":"LOOKUP(BR1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2527.4269087162056},{"$f":"LOOKUP(BS1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2607.8135840991463},{"$f":"LOOKUP(BT1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2530.167762200932},{"$f":"LOOKUP(BU1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2611.2385273174655},{"$f":"LOOKUP(BV1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2533.9655388563469},{"$f":"LOOKUP(BW1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2615.3462450958441},{"$f":"LOOKUP(BX1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(BY1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(BZ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CA1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CB1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CC1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CD1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CE1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CF1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":2538.8201863564068},{"$f":"LOOKUP(CG1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CH1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CI1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CJ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CK1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CL1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CM1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CN1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CO1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CP1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CQ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CR1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CS1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CT1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CU1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CV1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CW1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CX1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CY1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(CZ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DA1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DB1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DC1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DD1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DE1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DF1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DG1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DH1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DI1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DJ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DK1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DL1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DM1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DN1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DO1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DP1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DQ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DR1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DS1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DT1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DU1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DV1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DW1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DX1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DY1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(DZ1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(EA1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(EB1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(EC1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(ED1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(EE1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0},{"$f":"LOOKUP(EF1,'Structuring Model'!1:1,'Structuring Model'!19:19)","v":0}]
[null,null,null,null,"Repayment Period","Flag",null,{"$f":"MAX(I11:I14)","v":40},{"$f":"'InputC - Structure'!G35","v":1},{"$f":"SUM(L23:XFD23)","v":40},null,{"$f":"(AND(L8<=$H$23,L7))*1","v":0},{"$f":"(AND(M8<=$H$23,M7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY8<=$H$23,BY7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"CFADS over Debt Repayment Period",{"$f":"F16","v":0},null,null,null,{"$f":"SUM(L25:XFD25)","v":103456.5548280095},null,{"$f":"L22*L23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,{"$f":"AR22*AR23","v":2629.6785445823743},2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,0,0,0,0,0,0,0,0,0,0,{"$f":"BX22*BX23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD22*DD23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Method Applied","Code",null,{"$f":"'InputC - Structure'!G26","v":2}]
[]
[null,null,null,null,"Period for Interpolate",0,1,{"$f":"MIN(I11:I14)","v":35}]
[null,null,null,null,"DSCR Target - Interpolate Method",1,5,{"$f":"'InputC - Structure'!G28","v":1.2}]
[null,null,null,null,"DSCR - Flat DSCR",{"$f":"I59","v":2.1004581959803361},{"$f":"I59","v":2.1004581959803361},{"$f":"I59","v":2.1004581959803361}]
[null,null,null,null,"DSCR - Min",{"$f":"G32","v":1.2},{"$f":"H30","v":1.2},{"$f":"G32","v":1.2}]
[null,null,null,null,"DSCR - Applied",{"$f":"CHOOSE($H$27,F32,F31,F30)","v":2.1004581959803361},{"$f":"CHOOSE($H$27,G32,G31,G30)","v":2.1004581959803361},2.1004581959803361]
[null,null,null,null,"Target Aggregate Debt Service Coverage Ratio from Interpolate","x",null,null,null,null,null,{"$f":"interpolate_look_up(L3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(M3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(N3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(O3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(P3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(Q3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(R3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(S3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(T3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(U3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(V3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(W3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(X3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(Y3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(Z3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AA3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AB3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AC3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AD3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AE3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AF3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AG3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AH3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AI3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AJ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AK3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AL3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AM3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AN3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AO3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AP3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AQ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AR3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AS3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AT3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AU3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AV3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AW3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AX3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AY3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(AZ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BA3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BB3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BC3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BD3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BE3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BF3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BG3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BH3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BI3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BJ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BK3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BL3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BM3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BN3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BO3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BP3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BQ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BR3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BS3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BT3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BU3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BV3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BW3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BX3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BY3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(BZ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CA3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CB3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CC3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CD3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CE3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CF3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CG3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CH3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CI3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CJ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CK3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CL3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CM3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CN3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CO3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CP3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CQ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CR3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CS3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CT3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CU3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CV3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CW3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CX3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CY3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(CZ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DA3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DB3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DC3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DD3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DE3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DF3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DG3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DH3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DI3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DJ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DK3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DL3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DM3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DN3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DO3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DP3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DQ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DR3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DS3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DT3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DU3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DV3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DW3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DX3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DY3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(DZ3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(EA3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(EB3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(EC3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(ED3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(EE3,29:29,33:33)","v":2.1004581959803361},{"$f":"interpolate_look_up(EF3,29:29,33:33)","v":2.1004581959803361}]
[]
[null,null,null,null,"Target Aggregate Debt Service Using Curved DSCR",{"$f":"F22","v":"EUR'000"},null,null,null,{"$f":"SUM(L36:XFD36)","v":49254.279388180723},null,{"$f":"L25/L34","v":0},{"$f":"M25/M34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1243.2104378380084,1243.2104378380084,1277.285502806759,1235.9363749822605,1281.8379720081457,1243.2636216986871,1280.5446202044989,1217.406892050403,1252.4458451926878,1213.1894317499939,1250.4430334187512,1213.0840304549051,1250.5611419963407,1213.2476208874409,1250.8024485607218,1213.6094767963903,1249.0574430214128,1214.3496554342537,1251.9547161732671,1178.3502124784129,1238.1820650521895,1200.9513312835772,1239.164809118068,1201.9076842595682,1237.9385166396546,1203.2740825563503,1241.5451014877326,1204.5789661717308,1243.1756710581594,1206.3870367454194,1245.1313004471374,1208.6982693656878,1213.2476208874409,1250.8024485607218,1213.6094767963903,1249.0574430214128,1214.3496554342537,1251.9547161732671,1178.3502124784129,1238.1820650521895,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY25/BY34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Interest Expense",{"$f":"F36","v":"EUR'000"},null,null,null,{"$f":"SUM(L37:XFD37)","v":{"$error":"#DIV/0!"}},null,{"$f":"L168","v":0},{"$f":"M168","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY168","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Minimum Repayment",{"$f":"F37","v":"EUR'000"},null,null,null,{"$f":"SUM(L38:XFD38)","v":0}]
[null,null,null,null,"Final Debt Service Applied",{"$f":"F37","v":"EUR'000"},null,null,null,{"$f":"SUM(L39:XFD39)","v":0}]
[null,null,null,null,"DSCR ","x",null,null,null,null,null,{"$f":"IF(L39>0.1,L25/L39)","v":false},{"$f":"IF(M39>0.1,M25/M39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BY39>0.1,BY25/BY39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"Total Project Cost from Structured Construction Financing","EUR'000",null,null,35874.276521567132]
[null,null,null,null,"Debt to Capital Percent","%",null,null,{"$f":"'InputC - Structure'!G25","v":0.8}]
[null,null,null,null,"Total Debt","EUR'000",null,null,{"$f":"I42*I43","v":28699.421217253708}]
[]
[null,null,null,null,"EAIF & Proparco  max commitment","EUR'000","%",{"$f":"'InputC - Structure'!G47","v":0.4},{"$f":"H46*$I$44","v":11479.768486901485}]
[null,null,null,null,"Afdb  max commitment","EUR'000","%",{"$f":"'InputC - Structure'!G48","v":0.3},{"$f":"H47*$I$44","v":8609.8263651761117}]
[null,null,null,null,"GFW Allocation","EUR'000","%",{"$f":"'InputC - Structure'!G49","v":0.1},{"$f":"H48*$I$44","v":2869.9421217253712}]
[null,null,null,null,"IFC Allocation","EUR'000","%",{"$f":"'InputC - Structure'!G50","v":0.2},{"$f":"I44*H49","v":5739.8842434507424}]
[null,null,null,null,"Total","EUR'000",null,{"$f":"SUM(H46:H49)","v":1},{"$f":"SUM(I46:I49)","v":28699.421217253712}]
[]
[null,null,null,null,"Weighted average interest rate from below","% p.p.",null,null,null,null,null,{"$f":"L170","v":false},{"$f":"M170","v":false},false,false,false,false,false,false,false,false,false,false,false,false,2.8371549615134547E-2,2.8560666158749786E-2,2.8786822389278682E-2,2.8998928679143006E-2,2.925622673659432E-2,2.9458496200894024E-2,2.9716983523655028E-2,3.0003413427785338E-2,3.0241468672387542E-2,3.0345646407912392E-2,3.0617914428913328E-2,3.081962675106082E-2,3.1118804981953574E-2,3.1323406799959513E-2,3.1611587683046845E-2,3.1864589096337131E-2,3.212464212256335E-2,3.2200608903204475E-2,3.2498462163724484E-2,3.2642350670987315E-2,3.295995281751346E-2,3.3098385638562836E-2,3.3443074389262958E-2,3.3683546648309491E-2,3.4032845246723779E-2,3.4088524131005722E-2,3.4517353870608287E-2,3.4646730712020748E-2,3.5143362537084735E-2,3.5275789885906496E-2,3.5870818804899438E-2,1.355807423541151E-2,1.5615258545617747E-4,1.3574061020404129E-4,7.1007706145334473E-5,3.5337984720866776E-5,1.2951476800947173E-5,4.4873894956319503E-18,6.2092266423552654E-18,7.3561032042549307E-18,1.3223391541139653E-17,1.3275296149878569E-17,1.3327446069312212E-17,1.3379842511781707E-17,1.3432486695675671E-17,1.3485379845460441E-17,1.3538523191710441E-17,1.3591917971138716E-17,1.3645565426627599E-17,1.3699466807259559E-17,1.375362336834818E-17,{"$f":"BY170","v":1.3808036371469296E-17},1.3862707084492298E-17,1.391763678161158E-17,1.3972826743378153E-17,1.4028278256731419E-17,1.4083992615031091E-17,1.4139971118089273E-17,1.4196215072202727E-17,1.4252725790185276E-17,1.4309504591400356E-17,1.4366552801793778E-17,1.44238717539266E-17,1.4481462787008214E-17,1.4539327246929544E-17,1.459746648629647E-17,1.4655881864463366E-17,1.4714574747566829E-17,1.477354650855959E-17,1.4832798527244567E-17,1.4892332190309118E-17,1.4952148891359412E-17,1.5012250030955063E-17,1.5072637016643825E-17,1.5133311262996564E-17,1.5194274191642346E-17,1.5255527231303679E-17,1.5317071817832026E-17,1.5378909394243386E-17,1.5441041410754123E-17,1.5503469324816959E-17,1.556619460115711E-17,1.5629218711808683E-17,1.5692543136151156E-17,1.5756169360946124E-17,1.5820098880374186E-17,1.5884333196072012E-17,1.5948873817169616E-17,1.6013722260327832E-17,1.6078880049775911E-17,1.6144348717349369E-17,1.6210129802528028E-17,1.6276224852474168E-17,1.6342635422070975E-17,1.6409363073961102E-17,1.6476409378585454E-17,1.6543775914222182E-17,1.6611464267025839E-17,1.6679476031066751E-17,1.6747812808370569E-17,1.6816476208958055E-17,1.6885467850885027E-17,1.6954789360282512E-17,1.702444237139713E-17,1.7094428526631633E-17,1.7164749476585686E-17,1.7235406880096835E-17,1.7306402404281662E-17,1.7377737724577196E-17,1.7449414524782486E-17,1.7521434497100381E-17]
[null,null,null,null,"Index with Debt weighted average interest rate","#",null,null,null,null,1,{"$f":"K53 *(1 +L52* L15)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.0283715496151344,1.0577425261308486,1.0881915723641642,1.119747962160397,1.1525075624292009,1.1864587020785233,1.221716675779688,1.2583723462947256,1.2964273741833963,1.3357683008739039,1.3766667404069162,1.4190950955068569,1.4632556390347815,1.5090897906686027,1.5567945149079143,1.6064011324328866,1.6580061939175736,1.7113950029270042,{"$f":"AQ53 *(1 +AR52* AR15)","v":1.7670127086768146},1.8246921571535346,1.884833924559802,1.9472188846595284,2.0123398706713744,2.0801226145773866,2.1509151056135094,2.2242366270949603,2.3010113898443652,2.3807339118335955,2.4644009068014956,2.5513345953844624,2.6428530563661701,2.678685054297667,2.6791033378945182,2.6794670010164037,2.6796572638218383,2.6797519575092843,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,{"$f":"BW53 *(1 +BX52* BX15)","v":2.6797866642545944},2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,{"$f":"DC53 *(1 +DD52* DD15)","v":2.6797866642545944},2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944,2.6797866642545944]
[]
[null,null,null,null,"PV of Debt Service Using Changing Interest Rate",{"$f":"F50","v":"EUR'000"},null,null,{"$f":"SUMPRODUCT(L38:EF38/L53:EF53)","v":0}]
[null,null,null,null,"PV of CFADS Using Changing Interest Rate",{"$f":"$F$55","v":"EUR'000"},null,null,{"$f":"SUMPRODUCT(L25:EF25/L53:EF53)","v":60281.93451567251}]
[null,null,null,null,"Fixed Debt Size",{"$f":"$F$55","v":"EUR'000"},null,null,{"$f":"I50","v":28699.421217253712}]
[null,null,null,null,"Difference","EUR'000",null,"Difference",{"$f":"I55-I57","v":-28699.421217253712}]
[null,null,null,null,"LLCR From Fixed Debt Size","x",null,null,{"$f":"I56/I50","v":2.1004581959803361}]
[]
[null,null,null,null,"Date of Debt Issue","Flag",null,null,null,{"$f":"SUM(L61:XFD61)","v":1},null,{"$f":"L85","v":0},{"$f":"M85","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Aggregate Opening Balance","EUR'000",null,null,null,null,null,{"$f":"K66","v":0},{"$f":"L66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,28699.421217253712,29513.668270244671,30356.598296831216,31230.468300344775,32136.118423202712,33076.299990225976,34050.678047827678,35062.561486344253,36114.558014456183,37206.715289267479,38335.777115435456,39509.538658721751,40727.207893290164,41994.589933180941,43310.003557055454,44679.10153205238,46102.782743564756,47583.818140056064,49116.046058105218,50712.242022556296,52367.608809968558,54093.642725511127,55884.054973034734,57752.989580671594,59698.315099291474,61730.018618555812,63834.303847841882,66037.695102841768,68325.685341912453,70726.879672478055,73221.826219090188,75848.353079959008,76876.710681650802,76888.715178785103,76899.152099901272,76904.612532296407,76907.330186319043,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,{"$f":"BX66","v":76908.326249821766},76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766]
[null,null,null,null,"Add: Debt Issue","EUR'000",null,{"$f":"I57","v":28699.421217253712},null,{"$f":"SUM(L64:XFD64)","v":28699.421217253712},null,{"$f":"$H$64*L61","v":0},{"$f":"$H$64*M61","v":0},0,0,0,0,0,0,0,0,0,0,0,28699.421217253712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$64*BY61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less: Repayment","EUR'000",null,null,null,{"$f":"SUM(L65:XFD65)","v":-48208.905032568087},null,{"$f":"L39-L67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-814.24705299095876,-842.93002658654427,-873.87000351355994,-905.65012285793466,-940.18156702326451,-974.37805760170295,-1011.883438516577,-1051.9965281119303,-1092.157274811299,-1129.0618261679788,-1173.7615432862965,-1217.6692345684125,-1267.3820398907769,-1315.4136238745111,-1369.0979749969292,-1423.681211512376,-1481.035396491307,-1532.2279180491519,{"$f":"AR39-AR67","v":-1596.1959644510814},-1655.3667874122616,-1726.0339155425659,-1790.4122475236065,-1868.9346076368611,-1945.3255186198837,-2031.7035192643402,-2104.2852292860725,-2203.3912549998904,-2287.9902390706902,-2401.1943305656059,-2494.9465466121269,-2626.5268608688189,-1028.3576016917875,-12.004497134306307,-10.436921116173021,-5.4604323951351699,-2.71765402263047,-0.99606350273089528,-3.4511761534008519E-13,-4.7754122836934413E-13,-5.6574558516019752E-13,-1.0169889107751019E-12,-1.0209808073578637E-12,-1.0249915703755684E-12,-1.0290212930673423E-12,-1.033070069137415E-12,-1.0371379927574427E-12,-1.041225158568845E-12,-1.0453316616851519E-12,-1.0494575976943638E-12,-1.0536030626613223E-12,{"$f":"BX39-BX67","v":-1.0577681531300944E-12},-1.0619529661263657E-12,-1.0661575991598491E-12,-1.0703821502267028E-12,-1.0746267178119616E-12,-1.0788914008919809E-12,-1.0831762989368917E-12,-1.0874815119130669E-12,-1.0918071402856044E-12,-1.0961532850208179E-12,-1.1005200475887411E-12,-1.1049075299656468E-12,-1.109315834636576E-12,-1.1137450645978808E-12,-1.1181953233597804E-12,-1.1226667149489284E-12,-1.1271593439109947E-12,-1.1316733153132585E-12,-1.1362087347472162E-12,-1.1407657083312009E-12,-1.1453443427130163E-12,-1.1499447450725806E-12,-1.154567023124589E-12,-1.1592112851211835E-12,-1.163877639854642E-12,-1.1685661966600765E-12,-1.1732770654181435E-12,-1.178010356557776E-12,-1.1827661810589191E-12,-1.1875446504552863E-12,-1.1923458768371266E-12,-1.1971699728540051E-12,{"$f":"DD39-DD67","v":-1.2020170517176012E-12},-1.2068872272045144E-12,-1.2117806136590903E-12,-1.216697325996258E-12,-1.2216374797043803E-12,-1.2266011908481211E-12,-1.2315885760713261E-12,-1.2365997525999162E-12,-1.2416348382447968E-12,-1.2466939514047844E-12,-1.2517772110695405E-12,-1.2568847368225283E-12,-1.2620166488439785E-12,-1.2671730679138732E-12,-1.272354115414943E-12,-1.2775599133356796E-12,-1.2827905842733641E-12,-1.2880462514371074E-12,-1.293327038650912E-12,-1.2986330703567424E-12,-1.3039644716176142E-12,-1.3093213681206998E-12,-1.3147038861804456E-12,-1.3201121527417093E-12,-1.3255462953829101E-12,-1.331006442319194E-12,-1.3364927224056183E-12,-1.3420052651403502E-12,-1.3475442006678778E-12]
[null,null,null,null,"Aggregate Closing Balance","EUR'000",null,null,null,null,null,{"$f":"L63+L64-L65","v":0},{"$f":"M63+M64-M65","v":0},0,0,0,0,0,0,0,0,0,0,0,28699.421217253712,29513.668270244671,30356.598296831216,31230.468300344775,32136.118423202712,33076.299990225976,34050.678047827678,35062.561486344253,36114.558014456183,37206.715289267479,38335.777115435456,39509.538658721751,40727.207893290164,41994.589933180941,43310.003557055454,44679.10153205238,46102.782743564756,47583.818140056064,49116.046058105218,50712.242022556296,52367.608809968558,54093.642725511127,55884.054973034734,57752.989580671594,59698.315099291474,61730.018618555812,63834.303847841882,66037.695102841768,68325.685341912453,70726.879672478055,73221.826219090188,75848.353079959008,76876.710681650802,76888.715178785103,76899.152099901272,76904.612532296407,76907.330186319043,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,{"$f":"BY63+BY64-BY65","v":76908.326249821766},76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766,76908.326249821766]
[null,null,null,null,"Interest at Weighted Average Rate","EUR'000",null,null,null,null,null,{"$f":"L63*L52","v":0},{"$f":"M63*M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,814.24705299095876,842.93002658654427,873.87000351355994,905.65012285793466,940.18156702326451,974.37805760170295,1011.883438516577,1051.9965281119303,1092.157274811299,1129.0618261679788,1173.7615432862965,1217.6692345684125,1267.3820398907769,1315.4136238745111,1369.0979749969292,1423.681211512376,1481.035396491307,1532.2279180491519,1596.1959644510814,1655.3667874122616,1726.0339155425659,1790.4122475236065,1868.9346076368611,1945.3255186198837,2031.7035192643402,2104.2852292860725,2203.3912549998904,2287.9902390706902,2401.1943305656059,2494.9465466121269,2626.5268608688189,1028.3576016917875,12.004497134306307,10.436921116173021,5.4604323951351699,2.71765402263047,0.99606350273089528,3.4511761534008519E-13,4.7754122836934413E-13,5.6574558516019752E-13,1.0169889107751019E-12,1.0209808073578637E-12,1.0249915703755684E-12,1.0290212930673423E-12,1.033070069137415E-12,1.0371379927574427E-12,1.041225158568845E-12,1.0453316616851519E-12,1.0494575976943638E-12,1.0536030626613223E-12,1.0577681531300944E-12,{"$f":"BY63*BY52","v":1.0619529661263657E-12},1.0661575991598491E-12,1.0703821502267028E-12,1.0746267178119616E-12,1.0788914008919809E-12,1.0831762989368917E-12,1.0874815119130669E-12,1.0918071402856044E-12,1.0961532850208179E-12,1.1005200475887411E-12,1.1049075299656468E-12,1.109315834636576E-12,1.1137450645978808E-12,1.1181953233597804E-12,1.1226667149489284E-12,1.1271593439109947E-12,1.1316733153132585E-12,1.1362087347472162E-12,1.1407657083312009E-12,1.1453443427130163E-12,1.1499447450725806E-12,1.154567023124589E-12,1.1592112851211835E-12,1.163877639854642E-12,1.1685661966600765E-12,1.1732770654181435E-12,1.178010356557776E-12,1.1827661810589191E-12,1.1875446504552863E-12,1.1923458768371266E-12,1.1971699728540051E-12,1.2020170517176012E-12,1.2068872272045144E-12,1.2117806136590903E-12,1.216697325996258E-12,1.2216374797043803E-12,1.2266011908481211E-12,1.2315885760713261E-12,1.2365997525999162E-12,1.2416348382447968E-12,1.2466939514047844E-12,1.2517772110695405E-12,1.2568847368225283E-12,1.2620166488439785E-12,1.2671730679138732E-12,1.272354115414943E-12,1.2775599133356796E-12,1.2827905842733641E-12,1.2880462514371074E-12,1.293327038650912E-12,1.2986330703567424E-12,1.3039644716176142E-12,1.3093213681206998E-12,1.3147038861804456E-12,1.3201121527417093E-12,1.3255462953829101E-12,1.331006442319194E-12,1.3364927224056183E-12,1.3420052651403502E-12,1.3475442006678778E-12]
[]
[null,"EAIF & Proparco  Allocation of Debt Service"]
[null,null,null,null,"Repayment Flag for Issue 1","Flag",null,null,null,{"$f":"SUM(L70:XFD70)","v":35},null,{"$f":"L11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR11","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hypothetical debt service from 100% of cash flow (for Shaping)",{"$f":"F58","v":"EUR'000"},null,null,null,{"$f":"SUM(Z71:XFD71)","v":0},null,{"$f":"IF(L70,L39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR70,AR39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX70,BX39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DD70,DD39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"EAIF & Proparco  all-in interest rate","%p.p.",null,null,null,null,null,{"$f":"LOOKUP(L3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(M3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(N3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(O3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(P3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(Q3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(R3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(S3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(T3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(U3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(V3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(W3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(X3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(Y3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(Z3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6854676333315483E-2},{"$f":"LOOKUP(AA3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.5467984545365213E-2},{"$f":"LOOKUP(AB3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6785153892514765E-2},{"$f":"LOOKUP(AC3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.5598795034156299E-2},{"$f":"LOOKUP(AD3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6905006304164733E-2},{"$f":"LOOKUP(AE3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.5703454633146927E-2},{"$f":"LOOKUP(AF3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.7011278516161533E-2},{"$f":"LOOKUP(AG3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6226964120613055E-2},{"$f":"LOOKUP(AH3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.7071282166646202E-2},{"$f":"LOOKUP(AI3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.5821141557466137E-2},{"$f":"LOOKUP(AJ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.717054996208654E-2},{"$f":"LOOKUP(AK3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6004483691695074E-2},{"$f":"LOOKUP(AL3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.7376661228306318E-2},{"$f":"LOOKUP(AM3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227289124626785E-2},{"$f":"LOOKUP(AN3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.7490607009495255E-2},{"$f":"LOOKUP(AO3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6648202507915084E-2},{"$f":"LOOKUP(AP3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(AQ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227058538091377E-2},{"$f":"LOOKUP(AR3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(AS3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227058538091377E-2},{"$f":"LOOKUP(AT3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(AU3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227058538091377E-2},{"$f":"LOOKUP(AV3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(AW3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6648202507915084E-2},{"$f":"LOOKUP(AX3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(AY3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227058538091377E-2},{"$f":"LOOKUP(AZ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BA3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227058538091377E-2},{"$f":"LOOKUP(BB3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BC3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.6227058538091377E-2},{"$f":"LOOKUP(BD3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BE3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BF3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BG3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BH3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BI3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BJ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BK3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BL3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BM3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BN3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BO3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BP3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BQ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BR3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BS3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BT3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BU3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BV3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BW3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BX3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BY3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(BZ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CA3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CB3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CC3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CD3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CE3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CF3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CG3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CH3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CI3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CJ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CK3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CL3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CM3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CN3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CO3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CP3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CQ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CR3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CS3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CT3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CU3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CV3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CW3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CX3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CY3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(CZ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DA3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DB3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DC3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DD3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DE3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DF3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DG3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DH3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DI3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DJ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DK3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DL3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DM3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DN3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DO3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DP3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DQ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DR3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DS3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DT3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DU3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DV3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DW3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DX3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DY3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(DZ3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(EA3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(EB3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(EC3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(ED3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(EE3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2},{"$f":"LOOKUP(EF3,'InputS- Structure'!14:14,'InputS- Structure'!56:56)","v":7.749049044756251E-2}]
[null,null,null,null,"Interest rate index Issue 1 - for Valuation","#",null,null,null,null,1,{"$f":"K74 *(1 + L73)","v":1.0768546763333156},{"$f":"L74 *(1 + M73)","v":1.1596159939409298},1.248737905826196,1.3447092534036107,1.4480564478363596,1.5593463574471935,1.6791894170403321,1.8082429761892957,1.9472149048563152,2.0968674761204551,2.2580215473115488,2.4315610624838304,2.6184379009257182,2.8196770983002506,3.0363824690545789,3.2655321343030077,3.5162765217764167,3.782102789829608,4.0729654287244532,4.3813029822802712,4.7187127265123463,5.0784058722116834,5.4698051241456627,5.8845319927552646,6.3386445629056816,6.8204099702144987,7.3481505219179484,7.9082801162834651,8.5210975428953919,9.1742243529529368,9.8851394975392335,10.638654604675356,11.463049167693869,12.336843687624688,13.292831755553642,14.306105219921228,15.414692329807361,16.59620078909964,17.882248527813196,19.245359733135508,20.736692097695951,22.317389140113395,24.046774570089891,25.879789462896419,27.885227041055927,30.046066960708988,32.374351425514632,34.883055795399507,37.586160897294704,40.49873093926707,43.636997462254755,47.018449797263919,50.661932532138003,54.587750531074704,58.817782092156882,63.375600873515985,68.286607267613718,73.578169955781192,79.279778431888786,85.423207345149947,92.042693577929455,99.175127045397929,106.86025628034514,115.14090994886132,124.06323553137723,{"$f":"BX74 *(1 + BY73)","v":133.67695649921512},144.03564941987679,155.19704253535622,167.22333747743221,180.1815559128367,194.14391305012734,209.18822008979066,225.39831786040122,242.86454405745931,261.68423668879552,281.96227653220637,303.8116716283983,327.35418706657674,352.72102357242892,380.05354868022272,409.50408456378977,441.23675691691801,475.42840961390198,512.26959024758798,551.96561203724548,594.73769802420065,640.82421393175036,690.48199655999554,743.9877851186418,801.63976347448113,863.75922190838673,930.69234764267264,1002.8121541172968,1080.5205597666229,1164.2506278816134,1254.4689800400422,1351.6783965545987,1456.4206184309896,1569.2793664511494,1690.8835942066894,1821.9109932115032,1963.0917696272686,2115.2127136492591,2279.1215842308598,2455.7318335825348,2646.0276977745375,2851.0696818129213,3072.0004697567811,3310.0512928133767,3566.548790900074,3842.922405912082,4140.7123478981366,4461.5781785390418,4807.3080597641756,5179.8287190478222,5581.2161869212077,6013.7073665396074,6479.7124997808814,6981.828599348104,7522.8539217324078,8105.8035616928219,8733.9262551599986,9410.722484205191,10139.963984972155,10925.714767288269]
[]
[null,null,null,null,"PV of DS at 100% of Cash Flow and Issue 1 Interest Rate",{"$f":"F71","v":"EUR'000"},null,{"$f":"SUMPRODUCT(L71:EF71/L74:EF74)","v":0}]
[null,null,null,null,{"$f":"E46","v":"EAIF & Proparco  max commitment"},{"$f":"F46","v":"EUR'000"},null,{"$f":"I46","v":11479.768486901485}]
[]
[null,null,null,null,"Sculpting ratio =Target Debt/ PV of CFADS","%",null,{"$f":"H77/H76","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L79:XFD79)","v":{"$error":"#DIV/0!"}},null,{"$f":"$H79*L71","v":{"$error":"#DIV/0!"}},{"$f":"$H79*M71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$H79*Z71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$H79*BY71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Debt Service from Others",null,null,null,null,{"$f":"SUM(L80:XFD80)","v":{"$error":"#DIV/0!"}},null,{"$f":"L186+L187+L188","v":{"$error":"#DIV/0!"}},{"$f":"M186+M187+M188","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY186+BY187+BY188","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Debt Service Issue 1 --> Capture Issue",{"$f":"F77","v":"EUR'000"},null,{"$f":"H79","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(L82:EF82)","v":{"$error":"#DIV/0!"}},null,{"$f":"L25/L34-L80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR25/AR34-AR80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX25/BX34-BX80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD25/DD34-DD80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"PV of DS check",{"$f":"F82","v":"EUR'000"},null,{"$f":"SUMPRODUCT(L82:EF82/L74:EF74) - H77","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Period Before COD","Flag","Date",{"$f":"'InputC - Structure'!G6","v":"2024-01-01"},{"$f":"EDATE(H85,-1)","v":"2023-12-01"},null,null,{"$f":"($I$85=L4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$85=AR4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$85=BX4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$85=DD4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening Balance","EUR'000",null,{"$f":"J87/I87","v":{"$error":"#DIV/0!"}},{"$f":"MAX(L87:EF87)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L87:XFD87)","v":{"$error":"#DIV/0!"}},null,{"$f":"K90","v":0},{"$f":"L90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX90","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"EAIF & Proparco  drawdown","EUR'000",null,{"$f":"H77","v":11479.768486901485},null,{"$f":"SUM(K88:XFD88)","v":11479.768486901485},null,{"$f":"$H$88*L85","v":0},{"$f":"$H$88*M85","v":0},0,0,0,0,0,0,0,0,0,0,0,11479.768486901485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$88*BY85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EAIF & Proparco repayment",{"$f":"F101","v":"EUR'000"},null,null,null,{"$f":"SUM(L89:EF89)","v":{"$error":"#DIV/0!"}},null,{"$f":"L82-L91","v":{"$error":"#DIV/0!"}},{"$f":"M82-M91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY82-BY91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"EB",null,null,null,null,null,null,{"$f":"L87 - L89 + L88","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX87 - BX89 + BX88","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Interest",null,null,null,null,null,null,{"$f":"L87*L73","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR87*AR73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX87*BX73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD87*DD73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"AFDB Allocation"]
[null,null,null,null,"Repayment Flag for Issue 2","Flag",null,null,null,{"$f":"SUM(L94:XFD94)","v":40},null,{"$f":"L12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR12","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"BX12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aggregate Debt Service",{"$f":"F$22","v":"EUR'000"},null,null,null,{"$f":"SUM(L95:XFD95)","v":0},null,{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hypothetical debt service with 100%",{"$f":"F95","v":"EUR'000"},null,null,null,{"$f":"SUM(L96:XFD96)","v":0},null,{"$f":"L95*L94","v":0},{"$f":"M95*M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY95*BY94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"AfDB  all-in interest rate","%p.p.",null,null,null,null,null,{"$f":"LOOKUP(L3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(M3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(N3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(O3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(P3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(Q3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(R3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(S3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(T3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(U3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(V3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(W3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(X3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(Y3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(Z3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(AA3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3499120777759922E-2},{"$f":"LOOKUP(AB3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2004095656476317E-2},{"$f":"LOOKUP(AC3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3429598336959204E-2},{"$f":"LOOKUP(AD3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2134906145267417E-2},{"$f":"LOOKUP(AE3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3549450748609158E-2},{"$f":"LOOKUP(AF3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2239565744258045E-2},{"$f":"LOOKUP(AG3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3655722960605985E-2},{"$f":"LOOKUP(AH3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2799186342835285E-2},{"$f":"LOOKUP(AI3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3715726611090654E-2},{"$f":"LOOKUP(AJ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2357252668577241E-2},{"$f":"LOOKUP(AK3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3814994406530979E-2},{"$f":"LOOKUP(AL3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2540594802806178E-2},{"$f":"LOOKUP(AM3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.402110567275077E-2},{"$f":"LOOKUP(AN3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763400235737888E-2},{"$f":"LOOKUP(AO3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4135051453939694E-2},{"$f":"LOOKUP(AP3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3220424730137299E-2},{"$f":"LOOKUP(AQ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(AR3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(AS3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(AT3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(AU3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(AV3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(AW3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(AX3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.3220424730137299E-2},{"$f":"LOOKUP(AY3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(AZ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BA3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(BB3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BC3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.4134934892006949E-2},{"$f":"LOOKUP(BD3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BE3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BF3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BG3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BH3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BI3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BJ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BK3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BL3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BM3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BN3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BO3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BP3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BQ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BR3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BS3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BT3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BU3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BV3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BW3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BX3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BY3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(BZ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CA3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CB3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CC3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CD3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CE3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CF3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CG3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CH3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CI3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CJ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CK3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CL3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CM3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CN3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CO3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CP3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CQ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CR3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CS3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CT3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CU3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CV3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CW3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CX3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CY3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(CZ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DA3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DB3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DC3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DD3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DE3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DF3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DG3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DH3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DI3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DJ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DK3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DL3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DM3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DN3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DO3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DP3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DQ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DR3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DS3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DT3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DU3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DV3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DW3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DX3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DY3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(DZ3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(EA3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(EB3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(EC3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(ED3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(EE3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2},{"$f":"LOOKUP(EF3,'InputS- Structure'!14:14,'InputS- Structure'!57:57)","v":8.2763169649202481E-2}]
[null,null,null,null,"Interest rate index Issue 2","#",null,null,null,null,1,{"$f":"K99 *(1 + L98)","v":1.0820040956564763},1.170732863017389,1.2667377527044472,1.3706154365488925,1.4830115159158908,1.6046245341267134,1.7362103179159689,1.8785866749061111,2.0326384762940934,2.1993231563391484,2.3796766628310873,2.5748198955213719,2.7859656725319049,3.0144262680378704,3.2616215680714427,3.533964101315187,3.8237636315259906,4.1427786954396773,4.4830454347702284,4.8576014185263405,5.2570884497446384,5.6968739846758778,6.1685705153047063,6.6849768781451893,7.235533207982189,7.8419793833374856,8.4892610260695047,9.2025381238244552,9.9641714697511752,10.802507549054567,11.701496815437403,12.686001488143255,13.735935181476489,14.89160719365084,16.124083806168247,17.480682547393474,18.927439242647253,20.519898110999794,22.227572747216339,24.097688133110733,26.092089184224946,28.287345408936147,30.628495775941516,33.205422273890463,35.95360827081786,38.929242851636523,42.151150382081518,45.639713192062771,49.4170005177184,53.50690811512105,57.935309428857096,62.730219271796628,67.921971051520003,73.543408664565163,79.630094272451188,86.220533273904039,93.356417896496865,101.08289094870646,109.44883140092608,118.50716360206788,128.31519208791161,138.93496409925342,150.43366210320576,162.88402880080417,{"$f":"BW99 *(1 + BX98)","v":176.36482730959071},190.96133943236666,206.76590516424653,223.87850685102595,242.40740169434753,262.46980660499918,284.19263973684207,307.71332339243696,333.18065337968511,360.75574031918006,390.61302885713997,422.94140123163226,457.94537217343719,495.84638270069451,536.88420099209543,581.31843920078074,629.43019580456451,681.52383388226838,737.92890656584143,799.0022418490006,865.13019994124249,936.73111744762798,1014.257953836633,1098.201156938067,1189.0917655986825,1287.5047691233958,1394.0627447545126,1509.4397962002629,1634.3658181284427,1769.6311136030645,1916.0913936747017,2074.6731907527778,2246.379720005702,2432.2972258690615,2633.601853810947,2851.5670908263564,3087.5718217305007,3343.1090522164791,3619.7953538608558,3919.3810908278365,4243.7614929678966,4594.9886453611507,4975.284470153334,5387.054782809676,5832.9045117088999,6315.6541773590616,6838.3577354855233,7404.3218968694473,8017.1270461573577,8680.6498919776877,9399.0879916527683,10176.986305653707,11019.265949786135,11931.255326997963,12918.723835754246,13987.918368223969,15145.602829172483,16399.100925562725,17756.342497559464,19225.91368403432,20817.111239926973]
[null,null,null,null,"PV of DS at 100%",{"$f":"F96","v":"EUR'000"},null,{"$f":"SUMPRODUCT(L96:EF96/L99:EF99)","v":0}]
[null,null,null,null,{"$f":"E47","v":"Afdb  max commitment"},{"$f":"F47","v":"EUR'000"},null,{"$f":"I47","v":8609.8263651761117}]
[]
[null,null,null,null,"Sculpting ratio =Target Debt/ PV of CFADS","%",null,{"$f":"H101/H100","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Debt Service =Hypothetical * Sculpting ratio",{"$f":"F101","v":"EUR'000"},null,{"$f":"H103","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(L104:EF104/L99:EF99)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L104:EF104)","v":{"$error":"#DIV/0!"}},null,{"$f":"L96 * $H104","v":{"$error":"#DIV/0!"}},{"$f":"M96 * $H104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY96 * $H104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Period Before COD",null,null,null,null,{"$f":"SUM(L106:XFD106)","v":1},null,{"$f":"L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening Balance",null,null,{"$f":"J108/I108","v":{"$error":"#DIV/0!"}},{"$f":"MAX(L108:EF108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L108:XFD108)","v":{"$error":"#DIV/0!"}},null,{"$f":"K111","v":0},{"$f":"L111","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX111","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"AfDB  drawdown","EUR'000",null,{"$f":"H101","v":8609.8263651761117},null,{"$f":"SUM(L109:EF109)","v":8609.8263651761117},0,{"$f":"$H$109*L106","v":0},{"$f":"$H$109*M106","v":0},0,0,0,0,0,0,0,0,0,0,0,8609.8263651761117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$109*BY106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"AfBD Principal repayment",{"$f":"F109","v":"EUR'000"},null,null,null,{"$f":"SUM(L110:EF110)","v":{"$error":"#DIV/0!"}},null,{"$f":"L104-L112","v":{"$error":"#DIV/0!"}},{"$f":"M104-M112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY104-BY112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"EB",null,null,null,null,null,null,{"$f":"L108 - L110 + L109","v":{"$error":"#DIV/0!"}},{"$f":"M108 - M110 + M109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY108 - BY110 + BY109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Interest",null,null,null,null,null,null,{"$f":"L108*L98","v":0},{"$f":"M108*M98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY108*BY98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"GFW Allocation"]
[null,null,null,null,"Repayment Flag for Issue 3","Flag",null,null,null,{"$f":"SUM(L115:XFD115)","v":35},null,{"$f":"L13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR13","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hypothetical debt service with 100%",{"$f":"F110","v":"EUR'000"},null,null,null,null,null,{"$f":"IF(L115,L39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR115,AR39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX115,BX39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DD115,DD39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"GFW all-in interest rate","%p.p.",null,null,null,null,null,{"$f":"LOOKUP(L3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(M3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(N3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(O3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(P3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(Q3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(R3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(S3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(T3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(U3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(V3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(W3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(X3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(Y3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(Z3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AA3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AB3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AC3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AD3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AE3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AF3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AG3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AH3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AI3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AJ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AK3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AL3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AM3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AN3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AO3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AP3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AQ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AR3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AS3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AT3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AU3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AV3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AW3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AX3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AY3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(AZ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BA3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BB3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BC3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BD3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BE3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BF3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BG3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BH3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BI3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BJ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BK3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BL3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BM3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BN3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BO3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BP3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BQ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BR3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BS3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BT3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BU3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BV3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BW3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BX3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BY3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(BZ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CA3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CB3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CC3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CD3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CE3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CF3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CG3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CH3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CI3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CJ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CK3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CL3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CM3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CN3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CO3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CP3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CQ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CR3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CS3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CT3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CU3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CV3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CW3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CX3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CY3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(CZ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DA3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DB3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DC3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DD3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DE3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DF3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DG3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DH3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DI3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DJ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DK3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DL3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DM3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DN3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DO3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DP3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DQ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DR3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DS3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DT3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DU3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DV3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DW3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DX3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DY3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(DZ3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(EA3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(EB3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(EC3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(ED3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(EE3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02},{"$f":"LOOKUP(EF3,'InputS- Structure'!14:14,'InputS- Structure'!58:58)","v":0.02}]
[null,null,null,null,"Interest rate index Issue 3","#",null,null,null,null,1,{"$f":"K119*(1+L118*L115)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,{"$f":"AQ119*(1+AR118*AR115)","v":1.4568111725277988},1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,{"$f":"BW119*(1+BX118*BX115)","v":1.9998895526624565},1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,{"$f":"DC119*(1+DD118*DD115)","v":1.9998895526624565},1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565]
[null,null,null,null,"PV of DS at 100%",{"$f":"F116","v":"EUR'000"},null,{"$f":"SUMPRODUCT(L116:EF116/L119:EF119)","v":0}]
[null,null,null,null,{"$f":"E48","v":"GFW Allocation"},{"$f":"F120","v":"EUR'000"},null,{"$f":"I48","v":2869.9421217253712}]
[]
[null,null,null,null,"Sculpting ratio =Target Debt/ PV of CFADS","%",null,{"$f":"H121/H120","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"DS =Hypothetical * Sculpting ratio",{"$f":"F121","v":"EUR'000"},null,{"$f":"H123","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(L124:EF124/L119:EF119)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$H$124*L116","v":{"$error":"#DIV/0!"}},{"$f":"$H$124*M116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$H$124*BY116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Period Before COD","Flag",null,null,null,{"$f":"SUM(L126:XFD126)","v":1},null,{"$f":"L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening Balance",{"$f":"F124","v":"EUR'000"},null,{"$f":"J128/I128","v":{"$error":"#DIV/0!"}},{"$f":"MAX(L128:EF128)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L128:XFD128)","v":{"$error":"#DIV/0!"}},null,{"$f":"K131","v":0},{"$f":"L131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"AfDB  drawdown",{"$f":"F128","v":"EUR'000"},null,{"$f":"H121","v":2869.9421217253712},null,{"$f":"SUM(L129:XFD129)","v":2869.9421217253712},null,{"$f":"$H$129*L126","v":0},{"$f":"$H$129*M126","v":0},0,0,0,0,0,0,0,0,0,0,0,2869.9421217253712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$129*BY126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"AfBD Principal repayment",{"$f":"F129","v":"EUR'000"},null,null,null,{"$f":"SUM(L130:XFD130)","v":{"$error":"#DIV/0!"}},null,{"$f":"L124-L132","v":{"$error":"#DIV/0!"}},{"$f":"M124-M132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY124-BY132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Closing Balance",{"$f":"F130","v":"EUR'000"},null,null,null,null,null,{"$f":"L128+L129-L130","v":{"$error":"#DIV/0!"}},{"$f":"M128+M129-M130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY128+BY129-BY130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Interest",null,null,null,null,null,null,{"$f":"L128*L118","v":0},{"$f":"M128*M118","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY128*BY118","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"IFC Allocation"]
[null,null,null,null,"Repayment Flag for Issue 4","Flag",null,null,null,{"$f":"SUM(L135:XFD135)","v":37},null,{"$f":"L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR14","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hypothetical debt service with 100%",{"$f":"F130","v":"EUR'000"},null,null,null,null,null,{"$f":"IF(L135,L39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR135,AR39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX135,BX39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DD135,DD39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"IFC all-in interest rate","%p.p.",null,null,null,null,null,{"$f":"LOOKUP(L3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(M3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(N3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(O3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(P3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Q3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(R3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(S3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(T3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(U3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(V3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(W3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(X3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Y3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Z3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AA3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AB3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AC3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AD3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AE3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AF3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AG3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AH3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AI3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AJ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AK3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AL3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AM3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AN3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AO3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AP3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AQ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AR3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AS3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AT3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AU3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AV3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AW3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AX3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AY3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AZ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BA3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BB3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BC3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BD3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BE3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BF3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BG3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BH3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BI3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BJ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BK3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BL3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BM3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BN3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BO3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BP3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BQ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BR3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BS3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BT3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BU3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BV3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BW3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BX3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BY3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(BZ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CA3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CB3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CC3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CD3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CE3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CF3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CG3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CH3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CI3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CJ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CK3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CL3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CM3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CN3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CO3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CP3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CQ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CR3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CS3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CT3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CU3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CV3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CW3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CX3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CY3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(CZ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DA3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DB3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DC3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DD3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DE3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DF3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DG3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DH3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DI3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DJ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DK3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DL3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DM3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DN3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DO3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DP3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DQ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DR3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DS3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DT3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DU3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DV3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DW3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DX3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DY3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(DZ3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(EA3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(EB3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(EC3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(ED3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(EE3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3},{"$f":"LOOKUP(EF3,'InputS- Structure'!14:14,'InputS- Structure'!59:59)","v":4.0000000000000001E-3}]
[null,null,null,null,"Interest rate index Issue 4","#",null,null,null,null,1,{"$f":"K139*(1+L138*L135)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.004,1.008016,1.012048064,1.0160962562560001,1.020160641281024,1.0242412838461481,1.0283382489815327,1.0324516019774588,1.0365814083853686,1.0407277340189101,1.0448906449549857,1.0490702075348057,1.053266488364945,1.0574795543184048,1.0617094725356784,1.0659563104258212,1.0702201356675245,1.0745010162101947,{"$f":"AQ139*(1+AR138*AR135)","v":1.0787990202750355},1.0831142163561356,1.0874466732215602,1.0917964599144465,1.0961636457541044,1.1005483003371208,1.1049504935384693,1.1093702955126232,1.1138077766946737,1.1182630078014524,1.1227360598326581,1.1272270040719887,1.1317359120882766,1.1362628557366297,1.1408079071595763,1.1453711387882146,1.1499526233433675,1.154552433836741,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,{"$f":"BW139*(1+BX138*BX135)","v":1.1591706435720879},1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,{"$f":"DC139*(1+DD138*DD135)","v":1.1591706435720879},1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879,1.1591706435720879]
[null,null,null,null,"PV of DS at 100%",{"$f":"F136","v":"EUR'000"},null,{"$f":"SUMPRODUCT(L136:EF136/L139:EF139)","v":0}]
[null,null,null,null,{"$f":"E49","v":"IFC Allocation"},{"$f":"F140","v":"EUR'000"},null,{"$f":"I49","v":5739.8842434507424}]
[]
[null,null,null,null,"Sculpting ratio =Target Debt/ PV of CFADS","%",null,{"$f":"H141/H140","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"DS =Hypothetical * Sculpting ratio",{"$f":"F141","v":"EUR'000"},null,{"$f":"H143","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(L144:EF144/L139:EF139)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L144:XFD144)","v":{"$error":"#DIV/0!"}},null,{"$f":"L136*$H$144","v":{"$error":"#DIV/0!"}},{"$f":"M136*$H$144","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY136*$H$144","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[".",null,null,null,"Period Before COD","Flag",null,null,null,null,null,{"$f":"L126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening Balance",{"$f":"F144","v":"EUR'000"},null,{"$f":"J148/I148","v":{"$error":"#DIV/0!"}},{"$f":"MAX(L148:EF148)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L148:XFD148)","v":{"$error":"#DIV/0!"}},null,{"$f":"K151","v":0},{"$f":"L151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"AfDB  drawdown",{"$f":"F148","v":"EUR'000"},null,{"$f":"H141","v":5739.8842434507424},null,{"$f":"SUM(L149:XFD149)","v":5739.8842434507424},null,{"$f":"$H$149*L146","v":0},{"$f":"$H$149*M146","v":0},0,0,0,0,0,0,0,0,0,0,0,5739.8842434507424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$149*BY146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"AfBD Principal repayment",{"$f":"F149","v":"EUR'000"},null,null,null,{"$f":"SUM(L150:XFD150)","v":{"$error":"#DIV/0!"}},null,{"$f":"L144-L152","v":{"$error":"#DIV/0!"}},{"$f":"M144-M152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY144-BY152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"EB",{"$f":"F150","v":"EUR'000"},null,null,null,null,null,{"$f":"L148+L149-L150","v":{"$error":"#DIV/0!"}},{"$f":"M148+M149-M150","v":{"$error":"#DIV/0!"}},{"$f":"N148+N149-N150","v":{"$error":"#DIV/0!"}},{"$f":"O148+O149-O150","v":{"$error":"#DIV/0!"}},{"$f":"P148+P149-P150","v":{"$error":"#DIV/0!"}},{"$f":"Q148+Q149-Q150","v":{"$error":"#DIV/0!"}},{"$f":"R148+R149-R150","v":{"$error":"#DIV/0!"}},{"$f":"S148+S149-S150","v":{"$error":"#DIV/0!"}},{"$f":"T148+T149-T150","v":{"$error":"#DIV/0!"}},{"$f":"U148+U149-U150","v":{"$error":"#DIV/0!"}},{"$f":"V148+V149-V150","v":{"$error":"#DIV/0!"}},{"$f":"W148+W149-W150","v":{"$error":"#DIV/0!"}},{"$f":"X148+X149-X150","v":{"$error":"#DIV/0!"}},{"$f":"Y148+Y149-Y150","v":{"$error":"#DIV/0!"}},{"$f":"Z148+Z149-Z150","v":{"$error":"#DIV/0!"}},{"$f":"AA148+AA149-AA150","v":{"$error":"#DIV/0!"}},{"$f":"AB148+AB149-AB150","v":{"$error":"#DIV/0!"}},{"$f":"AC148+AC149-AC150","v":{"$error":"#DIV/0!"}},{"$f":"AD148+AD149-AD150","v":{"$error":"#DIV/0!"}},{"$f":"AE148+AE149-AE150","v":{"$error":"#DIV/0!"}},{"$f":"AF148+AF149-AF150","v":{"$error":"#DIV/0!"}},{"$f":"AG148+AG149-AG150","v":{"$error":"#DIV/0!"}},{"$f":"AH148+AH149-AH150","v":{"$error":"#DIV/0!"}},{"$f":"AI148+AI149-AI150","v":{"$error":"#DIV/0!"}},{"$f":"AJ148+AJ149-AJ150","v":{"$error":"#DIV/0!"}},{"$f":"AK148+AK149-AK150","v":{"$error":"#DIV/0!"}},{"$f":"AL148+AL149-AL150","v":{"$error":"#DIV/0!"}},{"$f":"AM148+AM149-AM150","v":{"$error":"#DIV/0!"}},{"$f":"AN148+AN149-AN150","v":{"$error":"#DIV/0!"}},{"$f":"AO148+AO149-AO150","v":{"$error":"#DIV/0!"}},{"$f":"AP148+AP149-AP150","v":{"$error":"#DIV/0!"}},{"$f":"AQ148+AQ149-AQ150","v":{"$error":"#DIV/0!"}},{"$f":"AR148+AR149-AR150","v":{"$error":"#DIV/0!"}},{"$f":"AS148+AS149-AS150","v":{"$error":"#DIV/0!"}},{"$f":"AT148+AT149-AT150","v":{"$error":"#DIV/0!"}},{"$f":"AU148+AU149-AU150","v":{"$error":"#DIV/0!"}},{"$f":"AV148+AV149-AV150","v":{"$error":"#DIV/0!"}},{"$f":"AW148+AW149-AW150","v":{"$error":"#DIV/0!"}},{"$f":"AX148+AX149-AX150","v":{"$error":"#DIV/0!"}},{"$f":"AY148+AY149-AY150","v":{"$error":"#DIV/0!"}},{"$f":"AZ148+AZ149-AZ150","v":{"$error":"#DIV/0!"}},{"$f":"BA148+BA149-BA150","v":{"$error":"#DIV/0!"}},{"$f":"BB148+BB149-BB150","v":{"$error":"#DIV/0!"}},{"$f":"BC148+BC149-BC150","v":{"$error":"#DIV/0!"}},{"$f":"BD148+BD149-BD150","v":{"$error":"#DIV/0!"}},{"$f":"BE148+BE149-BE150","v":{"$error":"#DIV/0!"}},{"$f":"BF148+BF149-BF150","v":{"$error":"#DIV/0!"}},{"$f":"BG148+BG149-BG150","v":{"$error":"#DIV/0!"}},{"$f":"BH148+BH149-BH150","v":{"$error":"#DIV/0!"}},{"$f":"BI148+BI149-BI150","v":{"$error":"#DIV/0!"}},{"$f":"BJ148+BJ149-BJ150","v":{"$error":"#DIV/0!"}},{"$f":"BK148+BK149-BK150","v":{"$error":"#DIV/0!"}},{"$f":"BL148+BL149-BL150","v":{"$error":"#DIV/0!"}},{"$f":"BM148+BM149-BM150","v":{"$error":"#DIV/0!"}},{"$f":"BN148+BN149-BN150","v":{"$error":"#DIV/0!"}},{"$f":"BO148+BO149-BO150","v":{"$error":"#DIV/0!"}},{"$f":"BP148+BP149-BP150","v":{"$error":"#DIV/0!"}},{"$f":"BQ148+BQ149-BQ150","v":{"$error":"#DIV/0!"}},{"$f":"BR148+BR149-BR150","v":{"$error":"#DIV/0!"}},{"$f":"BS148+BS149-BS150","v":{"$error":"#DIV/0!"}},{"$f":"BT148+BT149-BT150","v":{"$error":"#DIV/0!"}},{"$f":"BU148+BU149-BU150","v":{"$error":"#DIV/0!"}},{"$f":"BV148+BV149-BV150","v":{"$error":"#DIV/0!"}},{"$f":"BW148+BW149-BW150","v":{"$error":"#DIV/0!"}},{"$f":"BX148+BX149-BX150","v":{"$error":"#DIV/0!"}},{"$f":"BY148+BY149-BY150","v":{"$error":"#DIV/0!"}},{"$f":"BZ148+BZ149-BZ150","v":{"$error":"#DIV/0!"}},{"$f":"CA148+CA149-CA150","v":{"$error":"#DIV/0!"}},{"$f":"CB148+CB149-CB150","v":{"$error":"#DIV/0!"}},{"$f":"CC148+CC149-CC150","v":{"$error":"#DIV/0!"}},{"$f":"CD148+CD149-CD150","v":{"$error":"#DIV/0!"}},{"$f":"CE148+CE149-CE150","v":{"$error":"#DIV/0!"}},{"$f":"CF148+CF149-CF150","v":{"$error":"#DIV/0!"}},{"$f":"CG148+CG149-CG150","v":{"$error":"#DIV/0!"}},{"$f":"CH148+CH149-CH150","v":{"$error":"#DIV/0!"}},{"$f":"CI148+CI149-CI150","v":{"$error":"#DIV/0!"}},{"$f":"CJ148+CJ149-CJ150","v":{"$error":"#DIV/0!"}},{"$f":"CK148+CK149-CK150","v":{"$error":"#DIV/0!"}},{"$f":"CL148+CL149-CL150","v":{"$error":"#DIV/0!"}},{"$f":"CM148+CM149-CM150","v":{"$error":"#DIV/0!"}},{"$f":"CN148+CN149-CN150","v":{"$error":"#DIV/0!"}},{"$f":"CO148+CO149-CO150","v":{"$error":"#DIV/0!"}},{"$f":"CP148+CP149-CP150","v":{"$error":"#DIV/0!"}},{"$f":"CQ148+CQ149-CQ150","v":{"$error":"#DIV/0!"}},{"$f":"CR148+CR149-CR150","v":{"$error":"#DIV/0!"}},{"$f":"CS148+CS149-CS150","v":{"$error":"#DIV/0!"}},{"$f":"CT148+CT149-CT150","v":{"$error":"#DIV/0!"}},{"$f":"CU148+CU149-CU150","v":{"$error":"#DIV/0!"}},{"$f":"CV148+CV149-CV150","v":{"$error":"#DIV/0!"}},{"$f":"CW148+CW149-CW150","v":{"$error":"#DIV/0!"}},{"$f":"CX148+CX149-CX150","v":{"$error":"#DIV/0!"}},{"$f":"CY148+CY149-CY150","v":{"$error":"#DIV/0!"}},{"$f":"CZ148+CZ149-CZ150","v":{"$error":"#DIV/0!"}},{"$f":"DA148+DA149-DA150","v":{"$error":"#DIV/0!"}},{"$f":"DB148+DB149-DB150","v":{"$error":"#DIV/0!"}},{"$f":"DC148+DC149-DC150","v":{"$error":"#DIV/0!"}},{"$f":"DD148+DD149-DD150","v":{"$error":"#DIV/0!"}},{"$f":"DE148+DE149-DE150","v":{"$error":"#DIV/0!"}},{"$f":"DF148+DF149-DF150","v":{"$error":"#DIV/0!"}},{"$f":"DG148+DG149-DG150","v":{"$error":"#DIV/0!"}},{"$f":"DH148+DH149-DH150","v":{"$error":"#DIV/0!"}},{"$f":"DI148+DI149-DI150","v":{"$error":"#DIV/0!"}},{"$f":"DJ148+DJ149-DJ150","v":{"$error":"#DIV/0!"}},{"$f":"DK148+DK149-DK150","v":{"$error":"#DIV/0!"}},{"$f":"DL148+DL149-DL150","v":{"$error":"#DIV/0!"}},{"$f":"DM148+DM149-DM150","v":{"$error":"#DIV/0!"}},{"$f":"DN148+DN149-DN150","v":{"$error":"#DIV/0!"}},{"$f":"DO148+DO149-DO150","v":{"$error":"#DIV/0!"}},{"$f":"DP148+DP149-DP150","v":{"$error":"#DIV/0!"}},{"$f":"DQ148+DQ149-DQ150","v":{"$error":"#DIV/0!"}},{"$f":"DR148+DR149-DR150","v":{"$error":"#DIV/0!"}},{"$f":"DS148+DS149-DS150","v":{"$error":"#DIV/0!"}},{"$f":"DT148+DT149-DT150","v":{"$error":"#DIV/0!"}},{"$f":"DU148+DU149-DU150","v":{"$error":"#DIV/0!"}},{"$f":"DV148+DV149-DV150","v":{"$error":"#DIV/0!"}},{"$f":"DW148+DW149-DW150","v":{"$error":"#DIV/0!"}},{"$f":"DX148+DX149-DX150","v":{"$error":"#DIV/0!"}},{"$f":"DY148+DY149-DY150","v":{"$error":"#DIV/0!"}},{"$f":"DZ148+DZ149-DZ150","v":{"$error":"#DIV/0!"}},{"$f":"EA148+EA149-EA150","v":{"$error":"#DIV/0!"}},{"$f":"EB148+EB149-EB150","v":{"$error":"#DIV/0!"}},{"$f":"EC148+EC149-EC150","v":{"$error":"#DIV/0!"}},{"$f":"ED148+ED149-ED150","v":{"$error":"#DIV/0!"}},{"$f":"EE148+EE149-EE150","v":{"$error":"#DIV/0!"}},{"$f":"EF148+EF149-EF150","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Interest",{"$f":"F151","v":"EUR'000"},null,null,null,null,null,{"$f":"L148*L138","v":0},{"$f":"M148*M138","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY148*BY138","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Weighted Average Interest Rate"]
[]
[null,null,"Opening Balance",null,null,null,null,"Life","Max","Sum"]
[null,null,null,{"$f":"E11","v":"EAIF & Proparco  repayment period flag"},null,null,null,{"$f":"J157/I157","v":{"$error":"#DIV/0!"}},{"$f":"MAX(L157:EF157)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L157:XFD157)","v":{"$error":"#DIV/0!"}},null,{"$f":"L87","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR87","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX87","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD87","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"E12","v":"AfDB  Flags repayment period flag"},null,null,null,{"$f":"J158/I158","v":{"$error":"#DIV/0!"}},{"$f":"MAX(L158:EF158)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L158:XFD158)","v":{"$error":"#DIV/0!"}},null,{"$f":"L108","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"E13","v":"GFW Concessional"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(L159:XFD159)","v":{"$error":"#DIV/0!"}},null,{"$f":"L128","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"E14","v":"IFC Concessional"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(L160:XFD160)","v":{"$error":"#DIV/0!"}},null,{"$f":"L148","v":0},{"$f":"M148","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY148","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Opening Balance",null,null,null,null,null,null,{"$f":"SUM(L157:L160)","v":0},{"$f":"SUM(M157:M160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BY157:BY160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Interest Expense"]
[null,null,null,{"$f":"D157","v":"EAIF & Proparco  repayment period flag"},null,null,null,null,null,null,null,{"$f":"L91","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"D158","v":"AfDB  Flags repayment period flag"},null,null,null,null,null,null,null,{"$f":"L112","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"GFW Concessional",null,null,null,null,null,null,null,{"$f":"L132","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AR132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BX132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DD132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"IFC Concessional",null,null,null,null,null,null,null,{"$f":"L152","v":0},{"$f":"M152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Interest Expense",null,null,null,null,null,null,{"$f":"SUM(L164:L167)","v":0},{"$f":"SUM(M164:M167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BY164:BY167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Fixed Weighted Average",null,null,null,null,null,"Fixed",false,false,false,false,false,false,false,false,false,false,false,false,false,false,2.8371549615134547E-2,2.8560666158749786E-2,2.8786822389278682E-2,2.8998928679143006E-2,2.925622673659432E-2,2.9458496200894024E-2,2.9716983523655028E-2,3.0003413427785338E-2,3.0241468672387542E-2,3.0345646407912392E-2,3.0617914428913328E-2,3.081962675106082E-2,3.1118804981953574E-2,3.1323406799959513E-2,3.1611587683046845E-2,3.1864589096337131E-2,3.212464212256335E-2,3.2200608903204475E-2,3.2498462163724484E-2,3.2642350670987315E-2,3.295995281751346E-2,3.3098385638562836E-2,3.3443074389262958E-2,3.3683546648309491E-2,3.4032845246723779E-2,3.4088524131005722E-2,3.4517353870608287E-2,3.4646730712020748E-2,3.5143362537084735E-2,3.5275789885906496E-2,3.5870818804899438E-2,1.355807423541151E-2,1.5615258545617747E-4,1.3574061020404129E-4,7.1007706145334473E-5,3.5337984720866776E-5,1.2951476800947173E-5,4.4873894956319503E-18,6.2092266423552654E-18,7.3561032042549307E-18,1.3223391541139653E-17,1.3275296149878569E-17,1.3327446069312212E-17,1.3379842511781707E-17,1.3432486695675671E-17,1.3485379845460441E-17,1.3538523191710441E-17,1.3591917971138716E-17,1.3645565426627599E-17,1.3699466807259559E-17,1.375362336834818E-17,1.3808036371469296E-17,1.3862707084492298E-17,1.391763678161158E-17,1.3972826743378153E-17,1.4028278256731419E-17,1.4083992615031091E-17,1.4139971118089273E-17,1.4196215072202727E-17,1.4252725790185276E-17,1.4309504591400356E-17,1.4366552801793778E-17,1.44238717539266E-17,1.4481462787008214E-17,1.4539327246929544E-17,1.459746648629647E-17,1.4655881864463366E-17,1.4714574747566829E-17,1.477354650855959E-17,1.4832798527244567E-17,1.4892332190309118E-17,1.4952148891359412E-17,1.5012250030955063E-17,1.5072637016643825E-17,1.5133311262996564E-17,1.5194274191642346E-17,1.5255527231303679E-17,1.5317071817832026E-17,1.5378909394243386E-17,1.5441041410754123E-17,1.5503469324816959E-17,1.556619460115711E-17,1.5629218711808683E-17,1.5692543136151156E-17,1.5756169360946124E-17,1.5820098880374186E-17,1.5884333196072012E-17,1.5948873817169616E-17,1.6013722260327832E-17,1.6078880049775911E-17,1.6144348717349369E-17,1.6210129802528028E-17,1.6276224852474168E-17,1.6342635422070975E-17,1.6409363073961102E-17,1.6476409378585454E-17,1.6543775914222182E-17,1.6611464267025839E-17,1.6679476031066751E-17,1.6747812808370569E-17,1.6816476208958055E-17,1.6885467850885027E-17,1.6954789360282512E-17,1.702444237139713E-17,1.7094428526631633E-17,1.7164749476585686E-17,1.7235406880096835E-17,1.7306402404281662E-17,1.7377737724577196E-17,1.7449414524782486E-17,1.7521434497100381E-17]
[null,null,null,null,"Weighted Average Interest Expense",null,null,null,null,null,"Computed",{"$f":"IF(L161>0.1,L168/L161)","v":false},{"$f":"IF(M161>0.1,M168/M161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(BY161>0.1,BY168/BY161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Diff",{"$f":"SUM(L172:EF172)+Difference","v":{"$error":"#DIV/0!"}},{"$f":"L170-L171","v":0},{"$f":"M170-M171","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY170-BY171","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"DATA FOR CHARTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L7, L5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31",{"$f":"IF(AR7, AR5,NA())","v":"2033-06-30"},"2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31",{"$f":"IF(BX7, BX5,NA())","v":"2049-06-30"},"2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DD7, DD5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"L22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,{"$f":"AR22","v":2629.6785445823743},2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,{"$f":"BX22","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior Debt Service",null,null,null,null,null,null,{"$f":"L179 + L180","v":0},{"$f":"M179 + M180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1424.2364519808898,1933.2927356108901,1994.8689710563804,1940.6929964690667,2021.8303261418723,1971.4016463283331,2039.3849699429384,1949.3960249766244,2014.5328380107537,1961.1329786395327,2030.4595560343862,1979.8540661512452,2050.3423290610476,1999.1968627608485,2070.628881309287,2019.067542903173,2087.8639020531273,2039.7815751078483,2112.9734399484187,1995.9634559658118,2109.0328437725202,2055.3649431490458,2131.1920264506552,2076.8293606764655,2149.7200517741794,2099.2520873680014,2176.9705671860793,2121.8285066207368,2201.0407814430509,2145.5697592631718,2225.9847990646467,2170.5226388827637,6.9265171559669937E-7,7.0026327291094884E-7,6.8884593693957464E-7,7.0026327291094884E-7,6.8884593693957464E-7,7.0026327291094884E-7,6.8884593693957464E-7,7.0026327291094884E-7,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY179 + BY180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior Interest expenses",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1424.2364519808898,1437.2979202489687,1391.9832225319133,1392.122186611075,1348.9757307683567,1345.2961217421107,1299.5604452682987,1292.2991377991902,1253.020540111248,1236.3264383821129,1187.6480525387074,1174.8458927684053,1125.1695107762057,1108.1239768372384,1056.2188936252155,1032.7720382621856,982.16221025591244,948.31246257089595,889.50122036286734,854.83908863196598,795.57497519553385,755.7161409180228,691.76218342409265,645.0873794981427,580.87259234776229,523.87990594404812,452.73378653834288,390.57511203149238,315.39814833677605,244.43219239693417,164.87554023723754,84.313912935159919,6.9265171559669937E-7,7.0026327291094884E-7,6.8884593693957464E-7,7.0026327291094884E-7,6.8884593693957464E-7,7.0026327291094884E-7,6.8884593693957464E-7,7.0026327291094884E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Senior Principal repaid",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495.99481536192138,602.8857485244672,548.57080985799166,672.85459537351551,626.10552458622237,739.82452467463963,657.09688717743416,761.51229789950571,724.8065402574199,842.81150349567883,805.00817338283991,925.17281828484192,891.0728859236101,1014.4099876840717,986.29550464098736,1105.7016917972148,1091.4691125369525,1223.4722195855511,1141.1243673338458,1313.4578685769866,1299.648802231023,1439.4298430265626,1431.7419811783229,1568.8474594264169,1575.3721814239532,1724.2367806477362,1731.2533945892444,1885.6426331062748,1901.1375668662376,2061.1092588274091,2086.2087259476039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DSCR calculated"]
[]
[null,null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"L22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,{"$f":"AR22","v":2629.6785445823743},2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,{"$f":"BX22","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L176","v":{"$error":"#N/A"}},{"$f":"M176","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30",{"$f":"BY176","v":"2049-12-31"},"2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'InputC - Structure'!D35","v":"EIAF"},null,null,null,null,null,null,{"$f":"L82","v":{"$error":"#DIV/0!"}},{"$f":"M82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"'InputC - Structure'!D36","v":"AFDB"},null,null,null,null,null,null,{"$f":"L104","v":{"$error":"#DIV/0!"}},{"$f":"M104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"'InputC - Structure'!D37","v":"IFC"},null,null,null,null,null,null,{"$f":"L124","v":{"$error":"#DIV/0!"}},{"$f":"M124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"'InputC - Structure'!D38","v":"GWF"},null,null,null,null,null,null,{"$f":"L144","v":{"$error":"#DIV/0!"}},{"$f":"M144","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY144","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"L183-L185-L186-L187-L188","v":{"$error":"#DIV/0!"}},{"$f":"M183-M185-M186-M187-M188","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY183-BY185-BY186-BY187-BY188","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(L185:L188)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M185:M188)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BY185:BY188)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Difference",null,null,null,null,null,null,{"$f":"L196-L191","v":{"$error":"#DIV/0!"}},{"$f":"M196-M191","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BY196-BY191","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L184","v":{"$error":"#N/A"}},{"$f":"M184","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-06-30","2024-12-31","2025-06-30","2025-12-31","2026-06-30","2026-12-31","2027-06-30","2027-12-31","2028-06-30","2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30",{"$f":"BY184","v":"2049-12-31"},"2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"L183","v":0},{"$f":"M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2611.3115534851468,2611.3115534851468,2682.8848029773217,2596.0326885417153,2692.4470742233225,2611.4232639612032,2689.7304428270663,2557.1122842502173,2630.7101405565004,2548.2536851960012,2626.5033181509293,2548.0322941818649,2626.7514002807425,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,2548.3759090466688,2627.2582546316407,2549.1359722563852,2623.5929434445684,2550.6906865427754,2629.6785445823743,2475.0753615354529,2600.749666654729,2522.5480667680858,2602.8138794824545,2524.5568462147562,2600.2381033955021,2527.4269087162056,2607.8135840991463,2530.167762200932,2611.2385273174655,2533.9655388563469,2615.3462450958441,2538.8201863564068,{"$f":"BY183","v":2538.8201863564068},2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,2538.8201863564068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]