{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Contents","InputC","InputS","Financial Model","Consolidation","Project by Project Stats","Corporate Finance Theory"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":25,"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":"Contents","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"InputC","index":1,"n_rows":166,"n_cols":20,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario",{"$f":"scenario","v":1},"Project IRR",{"$f":"'Financial Model'!G1","v":7.0328023776282445E-2},null,null,1]
[null,null,null,null,null,"Equity IRR",{"$f":"'Financial Model'!G194","v":0.10675427846234076}]
[null,null,null,null,null,"Debt IRR",{"$f":"'Financial Model'!G196","v":4.8860101900681352E-2}]
[null,"General"]
[null,null,"Project Number",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Flag for Include",null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Project Name",null,null,{"$f":"INDEX(I8:XFD8,InputC!J2)","v":"Project 1 - Solar"},null,null,"Project 1 - Solar","Project 2 - Wind ","Project 3 - BESS","Project 4 - Solar 2","Project 5 - Wind  2","Project 6 - BESS 2","Project 7 - Solar 3","Project 8 - Wind  3","Project 9 - BESS 3","Project 10 - Solar 4","Project 11 - Wind  4","Project 12 - BESS 4"]
[]
[null,"Timeline"]
[null,null,null,"Construction Start","Date",{"$f":"INDEX(I11:AG11,InputC!$J$2)","v":"2025-01-01"},null,null,"2025-01-01","2026-03-01",{"$f":"EDATE(J11,2)","v":"2026-05-01"},{"$f":"EDATE(K11,4)","v":"2026-09-01"},{"$f":"EDATE(L11,6)","v":"2027-03-01"},{"$f":"EDATE(M11,3)","v":"2027-06-01"},"2027-09-01",{"$f":"EDATE(O11,2)","v":"2027-11-01"},{"$f":"EDATE(P11,4)","v":"2028-03-01"},{"$f":"EDATE(Q11,6)","v":"2028-09-01"},{"$f":"EDATE(R11,2)","v":"2028-11-01"},{"$f":"EDATE(S11,4)","v":"2029-03-01"}]
[null,null,null,"Construction months","months",{"$f":"INDEX(I12:AG12,InputC!$J$2)","v":12},null,null,12,18,8,9,16,7,11,17,5,12,18,8]
[]
[null,null,null,"Commercial Operation Date","date",{"$f":"INDEX(I14:AG14,InputC!$J$2)","v":"2026-01-01"},null,null,{"$f":"EDATE(I11,I12)","v":"2026-01-01"},"2027-09-01","2027-01-01","2027-06-01","2028-07-01","2028-01-01","2028-08-01","2029-04-01","2028-08-01","2029-09-01","2030-05-01","2029-11-01"]
[null,null,null,"Months in period - construction","months",{"$f":"INDEX(I15:AG15,InputC!$J$2)","v":1},null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Months in period - operations","months",{"$f":"INDEX(I16:AG16,InputC!$J$2)","v":1},null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Operations Period","years",{"$f":"INDEX(I18:AG18,InputC!$J$2)","v":35},null,null,35,30,20,32,33,18,35,28,17,35,30,20]
[null,null,null,"Operations End Date","date",{"$f":"INDEX(I19:AG19,InputC!$J$2)","v":"2061-01-01"},null,null,{"$f":"EDATE(I14,I18*months)","v":"2061-01-01"},"2057-09-01","2047-01-01","2059-06-01","2061-07-01","2046-01-01","2063-08-01","2057-04-01","2045-08-01","2064-09-01","2060-05-01","2049-11-01"]
[]
[null,"Operations - Capacity and Production"]
[]
[null,null,"Solar"]
[null,null,null,"Capacity - DC","kWp",{"$f":"INDEX(I24:AG24,InputC!$J$2)","v":1200},null,null,1200,null,null,2000,null,null,800,null,null,1500]
[null,null,null,"DC/AC Ratio","Ratio",{"$f":"INDEX(I25:AG25,InputC!$J$2)","v":1.2},null,null,1.2,null,null,1.2,null,null,1.2,null,null,1.2]
[null,null,null,"Capacity - AC","kWac",{"$f":"INDEX(I26:AG26,InputC!$J$2)","v":1000},null,null,{"$f":"I24/I25","v":1000},null,null,{"$f":"L24/L25","v":1666.6666666666667},null,null,666.66666666666674,null,null,1250]
[null,null,null,"Yield","kWh/kWp",{"$f":"INDEX(I27:AG27,InputC!$J$2)","v":2102.4},null,null,{"$f":"8760*0.24","v":2102.4},null,null,{"$f":"8760*0.23","v":2014.8000000000002},null,null,{"$f":"8760*0.21","v":1839.6},null,null,{"$f":"8760*0.23","v":2014.8000000000002}]
[]
[null,null,"Wind"]
[null,null,null,"Capacity","kW",{"$f":"INDEX(I30:AG30,InputC!$J$2)","v":0},null,null,null,800,null,null,1400,null,null,900,null,null,1800]
[null,null,null,"Capacity Factor","%",{"$f":"INDEX(I31:AG31,InputC!$J$2)","v":0},null,null,null,0.35,null,null,0.25,null,null,0.36,null,null,0.41]
[]
[null,null,"Battery"]
[null,null,null,"Inverter Capacity","kW",{"$f":"INDEX(I34:AG34,InputC!$J$2)","v":0},null,null,null,null,400,null,null,600,null,null,550,null,null,300]
[null,null,null,"Duration","Hours",{"$f":"INDEX(I35:AG35,InputC!$J$2)","v":0},null,null,null,null,2,null,null,1,null,null,4,null,null,4]
[null,null,null,"Storage Capacity","kWh",{"$f":"INDEX(I36:AG36,InputC!$J$2)","v":0},null,null,null,null,{"$f":"K34*K35","v":800},null,null,{"$f":"N34*N35","v":600},null,null,{"$f":"Q34*Q35","v":2200},null,null,{"$f":"T34*T35","v":1200}]
[null,null,null,"Availability Factor","%",{"$f":"INDEX(I37:AG37,InputC!$J$2)","v":0},null,null,null,null,0.97,null,null,0.95,null,null,0.98,null,null,0.98]
[]
[null,null,"Degradation",null,"% p.a",{"$f":"INDEX(I39:AG39,InputC!$J$2)","v":5.0000000000000001E-3},null,null,5.0000000000000001E-3,0,2.3E-2,4.0000000000000001E-3,0,2.3E-2,5.0000000000000001E-3,0,2.3E-2,5.0000000000000001E-3,0,2.3E-2]
[]
[null,"Operating Cash Flows"]
[]
[null,null,"Inflation Code",null,"Code",{"$f":"INDEX(I43:AG43,InputC!$J$2)","v":1},null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Capital Expenditure"]
[null,null,null,"Capital Expenditure - Solar","USD/kWp",{"$f":"INDEX(I46:AG46,InputC!$J$2)","v":360},null,null,360,null,null,400,null,null,380,null,null,450]
[null,null,null,"Capital Expenditure - Wind","USD/kW",{"$f":"INDEX(I47:AG47,InputC!$J$2)","v":0},null,null,null,850,null,null,800,null,null,900,null,null,700]
[null,null,null,"Capital Expenditure - BESS","USD/kWh",{"$f":"INDEX(I48:AG48,InputC!$J$2)","v":0},null,null,null,null,350,null,null,250,null,null,100,null,null,85]
[]
[null,null,"Price"]
[null,null,null,"Price per kWh - Solar/Wind","USD/kWh",{"$f":"INDEX(I51:AG51,InputC!$J$2)","v":1.4E-2},null,null,1.4E-2,2.7E-2,null,1.6E-2,0.04,null,1.6E-2,0.03,null,1.4999999999999999E-2,2.5000000000000001E-2]
[null,null,null,"Price per kWh - Battery","USD/kWh",{"$f":"INDEX(I52:AG52,InputC!$J$2)","v":0},null,null,null,null,5.4999999999999997E-3,null,null,3.2000000000000002E-3,null,null,1.8E-3,null,null,1.4E-3]
[null,null,null,"Inflate PPA","Flag",{"$f":"INDEX(I53:AG53,InputC!$J$2)","v":true},null,null,true,true,false,true,false,true,true,false,true,true,false,true]
[]
[null,null,"Operating and Maintenance"]
[null,null,null,"Solar O&M","USD/kWy",{"$f":"INDEX(I56:AG56,InputC!$J$2)","v":6},null,null,6,null,null,5,null,null,4,null,null,4]
[null,null,null,"Wind O&M","USD/kWy",{"$f":"INDEX(I57:AG57,InputC!$J$2)","v":0},null,null,null,16,null,null,16,null,null,18,null,null,15]
[null,null,null,"Battery O&M","USD/kwhy",{"$f":"INDEX(I58:AG58,InputC!$J$2)","v":0},null,null,null,null,3,null,null,2,null,null,4,null,null,3]
[]
[]
[null,"Valuation"]
[null,null,null,"Risk Free Rate","% p.a.",{"$f":"INDEX(I62:AG62,InputC!$J$2)","v":3.5000000000000003E-2},null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,"Valuation Discount Rate","% p.a.",{"$f":"INDEX(I63:AG63,InputC!$J$2)","v":0.06},null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,"Debt Structuring"]
[null,null,"Max Debt to Capital",null,"%",{"$f":"INDEX(I66:AG66,InputC!$J$2)","v":0.8},null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Min DSCR",null,"x",{"$f":"INDEX(I67:AG67,InputC!$J$2)","v":1.2},null,null,1.2,1.3,1.4,1.3,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,"Debt Tenure",null,"Years",{"$f":"INDEX(I69:AG69,InputC!$J$2)","v":23},null,null,23,20,12,24,20,10,25,22,12,21,15,11]
[]
[null,null,"Base SOFR Swap Rate",null,"% p.a.",{"$f":"INDEX(I71:AG71,InputC!$J$2)","v":0.04},null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"INDEX(I72:AG72,InputC!$J$2)","v":0.01},null,null,0.01,1.2E-2,1.4999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.2E-2,1.4999999999999999E-2]
[]
[null,null,"Pro-Rata Funding",null,"Flag",{"$f":"INDEX(I74:AG74,InputC!$J$2)","v":true},null,null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Equity Up-front",null,"Flag",{"$f":"INDEX(I75:AG75,InputC!$J$2)","v":false},null,null,{"$f":"NOT(I74)","v":false},false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Constants"]
[null,null,null,"Months in a year",null,12,"months"]
[null,null,null,"One Range Name",null,1,"One"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(I8:AK8)","v":"Project 1 - Solar"}]
[null,null,null,"Project 2 - Wind "]
[null,null,null,"Project 3 - BESS"]
[null,null,null,"Project 4 - Solar 2"]
[null,null,null,"Project 5 - Wind  2"]
[null,null,null,"Project 6 - BESS 2"]
[null,null,null,"Project 7 - Solar 3"]
[null,null,null,"Project 8 - Wind  3"]
[null,null,null,"Project 9 - BESS 3"]
[null,null,null,"Project 10 - Solar 4"]
[null,null,null,"Project 11 - Wind  4"]
[null,null,null,"Project 12 - BESS 4"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]

{"sheet":"InputS","index":2,"n_rows":22,"n_cols":18,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"General"]
[null,null,"Start of Timeline",null,"Date","2025-01-01"]
[]
[null,null,"Year",null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[]
[null,null,"Inflation Code",null,{"$f":"InputC!F43","v":1}]
[]
[null,null,"Inflation Rate 1",null,null,0.03,2.7E-2,2.5000000000000001E-2,2.5999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Inflation Rate 2",null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Inflation Rate 3 ",null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,{"$f":"INDEX(C10:C12,$E$8)","v":"Inflation Rate 1"},null,null,{"$f":"INDEX(F10:F12,$E$8)","v":0.03},{"$f":"INDEX(G10:G12,$E$8)","v":2.7E-2},{"$f":"INDEX(H10:H12,$E$8)","v":2.5000000000000001E-2},{"$f":"INDEX(I10:I12,$E$8)","v":2.5999999999999999E-2},{"$f":"INDEX(J10:J12,$E$8)","v":0.02},{"$f":"INDEX(K10:K12,$E$8)","v":0.02},{"$f":"INDEX(L10:L12,$E$8)","v":0.02},{"$f":"INDEX(M10:M12,$E$8)","v":0.02},{"$f":"INDEX(N10:N12,$E$8)","v":0.02},{"$f":"INDEX(O10:O12,$E$8)","v":0.02},{"$f":"INDEX(P10:P12,$E$8)","v":0.02},{"$f":"INDEX(Q10:Q12,$E$8)","v":0.02},{"$f":"INDEX(R10:R12,$E$8)","v":0.02}]
[]
[]
[null,null,"Month",null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,"Seasonal Code"]
[]
[null,null,"Seasonal Factor 1",null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Seasonal Factor 2",null,null,1.01022886408766,1.0850983222848083,1.1209391674841189,1.1282557912930351,1.0662132759661553,0.94690526469955438,0.82254085477217442,0.81493076760683858,0.93269918017288311,1.0581631574401427,1.0150333248185477,0.99899202937408083]

{"sheet":"Financial Model","index":3,"n_rows":262,"n_cols":754,"rows_kept":262,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"PIRR",{"$f":"G71","v":7.0328023776282445E-2}]
[null,"Timeline",null,null,"Input Units","Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744]
[null,null,null,"Start of period","Date",null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"BW5+1","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EI5+1","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"GU5+1","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01",{"$f":"IZ5+1","v":"2045-11-01"},{"$f":"JA5+1","v":"2045-12-01"},{"$f":"JB5+1","v":"2046-01-01"},{"$f":"JC5+1","v":"2046-02-01"},{"$f":"JD5+1","v":"2046-03-01"},{"$f":"JE5+1","v":"2046-04-01"},{"$f":"JF5+1","v":"2046-05-01"},{"$f":"JG5+1","v":"2046-06-01"},{"$f":"JH5+1","v":"2046-07-01"},{"$f":"JI5+1","v":"2046-08-01"},{"$f":"JJ5+1","v":"2046-09-01"},{"$f":"JK5+1","v":"2046-10-01"},{"$f":"JL5+1","v":"2046-11-01"},{"$f":"JM5+1","v":"2046-12-01"},{"$f":"JN5+1","v":"2047-01-01"},{"$f":"JO5+1","v":"2047-02-01"},{"$f":"JP5+1","v":"2047-03-01"},{"$f":"JQ5+1","v":"2047-04-01"},{"$f":"JR5+1","v":"2047-05-01"},{"$f":"JS5+1","v":"2047-06-01"},{"$f":"JT5+1","v":"2047-07-01"},{"$f":"JU5+1","v":"2047-08-01"},{"$f":"JV5+1","v":"2047-09-01"},{"$f":"JW5+1","v":"2047-10-01"},{"$f":"JX5+1","v":"2047-11-01"},{"$f":"JY5+1","v":"2047-12-01"},{"$f":"JZ5+1","v":"2048-01-01"},{"$f":"KA5+1","v":"2048-02-01"},{"$f":"KB5+1","v":"2048-03-01"},{"$f":"KC5+1","v":"2048-04-01"},{"$f":"KD5+1","v":"2048-05-01"},{"$f":"KE5+1","v":"2048-06-01"},{"$f":"KF5+1","v":"2048-07-01"},{"$f":"KG5+1","v":"2048-08-01"},{"$f":"KH5+1","v":"2048-09-01"},{"$f":"KI5+1","v":"2048-10-01"},{"$f":"KJ5+1","v":"2048-11-01"},{"$f":"KK5+1","v":"2048-12-01"},{"$f":"KL5+1","v":"2049-01-01"},{"$f":"KM5+1","v":"2049-02-01"},{"$f":"KN5+1","v":"2049-03-01"},{"$f":"KO5+1","v":"2049-04-01"},{"$f":"KP5+1","v":"2049-05-01"},{"$f":"KQ5+1","v":"2049-06-01"},{"$f":"KR5+1","v":"2049-07-01"},{"$f":"KS5+1","v":"2049-08-01"},{"$f":"KT5+1","v":"2049-09-01"},{"$f":"KU5+1","v":"2049-10-01"},{"$f":"KV5+1","v":"2049-11-01"},{"$f":"KW5+1","v":"2049-12-01"},{"$f":"KX5+1","v":"2050-01-01"},{"$f":"KY5+1","v":"2050-02-01"},{"$f":"KZ5+1","v":"2050-03-01"},{"$f":"LA5+1","v":"2050-04-01"},{"$f":"LB5+1","v":"2050-05-01"},{"$f":"LC5+1","v":"2050-06-01"},{"$f":"LD5+1","v":"2050-07-01"},{"$f":"LE5+1","v":"2050-08-01"},{"$f":"LF5+1","v":"2050-09-01"},{"$f":"LG5+1","v":"2050-10-01"},{"$f":"LH5+1","v":"2050-11-01"},{"$f":"LI5+1","v":"2050-12-01"},{"$f":"LJ5+1","v":"2051-01-01"},{"$f":"LK5+1","v":"2051-02-01"},{"$f":"LL5+1","v":"2051-03-01"},{"$f":"LM5+1","v":"2051-04-01"},{"$f":"LN5+1","v":"2051-05-01"},{"$f":"LO5+1","v":"2051-06-01"},{"$f":"LP5+1","v":"2051-07-01"},{"$f":"LQ5+1","v":"2051-08-01"},{"$f":"LR5+1","v":"2051-09-01"},{"$f":"LS5+1","v":"2051-10-01"},{"$f":"LT5+1","v":"2051-11-01"},{"$f":"LU5+1","v":"2051-12-01"},{"$f":"LV5+1","v":"2052-01-01"},{"$f":"LW5+1","v":"2052-02-01"},{"$f":"LX5+1","v":"2052-03-01"},{"$f":"LY5+1","v":"2052-04-01"},{"$f":"LZ5+1","v":"2052-05-01"},{"$f":"MA5+1","v":"2052-06-01"},{"$f":"MB5+1","v":"2052-07-01"},{"$f":"MC5+1","v":"2052-08-01"},{"$f":"MD5+1","v":"2052-09-01"},{"$f":"ME5+1","v":"2052-10-01"},{"$f":"MF5+1","v":"2052-11-01"},{"$f":"MG5+1","v":"2052-12-01"},{"$f":"MH5+1","v":"2053-01-01"},{"$f":"MI5+1","v":"2053-02-01"},{"$f":"MJ5+1","v":"2053-03-01"},{"$f":"MK5+1","v":"2053-04-01"},{"$f":"ML5+1","v":"2053-05-01"},{"$f":"MM5+1","v":"2053-06-01"},{"$f":"MN5+1","v":"2053-07-01"},{"$f":"MO5+1","v":"2053-08-01"},{"$f":"MP5+1","v":"2053-09-01"},{"$f":"MQ5+1","v":"2053-10-01"},{"$f":"MR5+1","v":"2053-11-01"},{"$f":"MS5+1","v":"2053-12-01"},{"$f":"MT5+1","v":"2054-01-01"},{"$f":"MU5+1","v":"2054-02-01"},{"$f":"MV5+1","v":"2054-03-01"},{"$f":"MW5+1","v":"2054-04-01"},{"$f":"MX5+1","v":"2054-05-01"},{"$f":"MY5+1","v":"2054-06-01"},{"$f":"MZ5+1","v":"2054-07-01"},{"$f":"NA5+1","v":"2054-08-01"},{"$f":"NB5+1","v":"2054-09-01"},{"$f":"NC5+1","v":"2054-10-01"},{"$f":"ND5+1","v":"2054-11-01"},{"$f":"NE5+1","v":"2054-12-01"},{"$f":"NF5+1","v":"2055-01-01"},{"$f":"NG5+1","v":"2055-02-01"},{"$f":"NH5+1","v":"2055-03-01"},{"$f":"NI5+1","v":"2055-04-01"},{"$f":"NJ5+1","v":"2055-05-01"},{"$f":"NK5+1","v":"2055-06-01"},{"$f":"NL5+1","v":"2055-07-01"},{"$f":"NM5+1","v":"2055-08-01"},{"$f":"NN5+1","v":"2055-09-01"},{"$f":"NO5+1","v":"2055-10-01"},{"$f":"NP5+1","v":"2055-11-01"},{"$f":"NQ5+1","v":"2055-12-01"},{"$f":"NR5+1","v":"2056-01-01"},{"$f":"NS5+1","v":"2056-02-01"},{"$f":"NT5+1","v":"2056-03-01"},{"$f":"NU5+1","v":"2056-04-01"},{"$f":"NV5+1","v":"2056-05-01"},{"$f":"NW5+1","v":"2056-06-01"},{"$f":"NX5+1","v":"2056-07-01"},{"$f":"NY5+1","v":"2056-08-01"},{"$f":"NZ5+1","v":"2056-09-01"},{"$f":"OA5+1","v":"2056-10-01"},{"$f":"OB5+1","v":"2056-11-01"},{"$f":"OC5+1","v":"2056-12-01"},{"$f":"OD5+1","v":"2057-01-01"},{"$f":"OE5+1","v":"2057-02-01"},{"$f":"OF5+1","v":"2057-03-01"},{"$f":"OG5+1","v":"2057-04-01"},{"$f":"OH5+1","v":"2057-05-01"},{"$f":"OI5+1","v":"2057-06-01"},{"$f":"OJ5+1","v":"2057-07-01"},{"$f":"OK5+1","v":"2057-08-01"},{"$f":"OL5+1","v":"2057-09-01"},{"$f":"OM5+1","v":"2057-10-01"},{"$f":"ON5+1","v":"2057-11-01"},{"$f":"OO5+1","v":"2057-12-01"},{"$f":"OP5+1","v":"2058-01-01"},{"$f":"OQ5+1","v":"2058-02-01"},{"$f":"OR5+1","v":"2058-03-01"},{"$f":"OS5+1","v":"2058-04-01"},{"$f":"OT5+1","v":"2058-05-01"},{"$f":"OU5+1","v":"2058-06-01"},{"$f":"OV5+1","v":"2058-07-01"},{"$f":"OW5+1","v":"2058-08-01"},{"$f":"OX5+1","v":"2058-09-01"},{"$f":"OY5+1","v":"2058-10-01"},{"$f":"OZ5+1","v":"2058-11-01"},{"$f":"PA5+1","v":"2058-12-01"},{"$f":"PB5+1","v":"2059-01-01"},{"$f":"PC5+1","v":"2059-02-01"},{"$f":"PD5+1","v":"2059-03-01"},{"$f":"PE5+1","v":"2059-04-01"},{"$f":"PF5+1","v":"2059-05-01"},{"$f":"PG5+1","v":"2059-06-01"},{"$f":"PH5+1","v":"2059-07-01"},{"$f":"PI5+1","v":"2059-08-01"},{"$f":"PJ5+1","v":"2059-09-01"},{"$f":"PK5+1","v":"2059-10-01"},{"$f":"PL5+1","v":"2059-11-01"},{"$f":"PM5+1","v":"2059-12-01"},{"$f":"PN5+1","v":"2060-01-01"},{"$f":"PO5+1","v":"2060-02-01"},{"$f":"PP5+1","v":"2060-03-01"},{"$f":"PQ5+1","v":"2060-04-01"},{"$f":"PR5+1","v":"2060-05-01"},{"$f":"PS5+1","v":"2060-06-01"},{"$f":"PT5+1","v":"2060-07-01"},{"$f":"PU5+1","v":"2060-08-01"},{"$f":"PV5+1","v":"2060-09-01"},{"$f":"PW5+1","v":"2060-10-01"},{"$f":"PX5+1","v":"2060-11-01"},{"$f":"PY5+1","v":"2060-12-01"},{"$f":"PZ5+1","v":"2061-01-01"},{"$f":"QA5+1","v":"2061-02-01"},{"$f":"QB5+1","v":"2061-03-01"},{"$f":"QC5+1","v":"2061-04-01"},{"$f":"QD5+1","v":"2061-05-01"},{"$f":"QE5+1","v":"2061-06-01"},{"$f":"QF5+1","v":"2061-07-01"},{"$f":"QG5+1","v":"2061-08-01"},{"$f":"QH5+1","v":"2061-09-01"},{"$f":"QI5+1","v":"2061-10-01"},{"$f":"QJ5+1","v":"2061-11-01"},{"$f":"QK5+1","v":"2061-12-01"},{"$f":"QL5+1","v":"2062-01-01"},{"$f":"QM5+1","v":"2062-02-01"},{"$f":"QN5+1","v":"2062-03-01"},{"$f":"QO5+1","v":"2062-04-01"},{"$f":"QP5+1","v":"2062-05-01"},{"$f":"QQ5+1","v":"2062-06-01"},{"$f":"QR5+1","v":"2062-07-01"},{"$f":"QS5+1","v":"2062-08-01"},{"$f":"QT5+1","v":"2062-09-01"},{"$f":"QU5+1","v":"2062-10-01"},{"$f":"QV5+1","v":"2062-11-01"},{"$f":"QW5+1","v":"2062-12-01"},{"$f":"QX5+1","v":"2063-01-01"},{"$f":"QY5+1","v":"2063-02-01"},{"$f":"QZ5+1","v":"2063-03-01"},{"$f":"RA5+1","v":"2063-04-01"},{"$f":"RB5+1","v":"2063-05-01"},{"$f":"RC5+1","v":"2063-06-01"},{"$f":"RD5+1","v":"2063-07-01"},{"$f":"RE5+1","v":"2063-08-01"},{"$f":"RF5+1","v":"2063-09-01"},{"$f":"RG5+1","v":"2063-10-01"},{"$f":"RH5+1","v":"2063-11-01"},{"$f":"RI5+1","v":"2063-12-01"},{"$f":"RJ5+1","v":"2064-01-01"},{"$f":"RK5+1","v":"2064-02-01"},{"$f":"RL5+1","v":"2064-03-01"},{"$f":"RM5+1","v":"2064-04-01"},{"$f":"RN5+1","v":"2064-05-01"},{"$f":"RO5+1","v":"2064-06-01"},{"$f":"RP5+1","v":"2064-07-01"},{"$f":"RQ5+1","v":"2064-08-01"},{"$f":"RR5+1","v":"2064-09-01"},{"$f":"RS5+1","v":"2064-10-01"},{"$f":"RT5+1","v":"2064-11-01"},{"$f":"RU5+1","v":"2064-12-01"},{"$f":"RV5+1","v":"2065-01-01"},{"$f":"RW5+1","v":"2065-02-01"},{"$f":"RX5+1","v":"2065-03-01"},{"$f":"RY5+1","v":"2065-04-01"},{"$f":"RZ5+1","v":"2065-05-01"},{"$f":"SA5+1","v":"2065-06-01"},{"$f":"SB5+1","v":"2065-07-01"},{"$f":"SC5+1","v":"2065-08-01"},{"$f":"SD5+1","v":"2065-09-01"},{"$f":"SE5+1","v":"2065-10-01"},{"$f":"SF5+1","v":"2065-11-01"},{"$f":"SG5+1","v":"2065-12-01"},{"$f":"SH5+1","v":"2066-01-01"},{"$f":"SI5+1","v":"2066-02-01"},{"$f":"SJ5+1","v":"2066-03-01"},{"$f":"SK5+1","v":"2066-04-01"},{"$f":"SL5+1","v":"2066-05-01"},{"$f":"SM5+1","v":"2066-06-01"},{"$f":"SN5+1","v":"2066-07-01"},{"$f":"SO5+1","v":"2066-08-01"},{"$f":"SP5+1","v":"2066-09-01"},{"$f":"SQ5+1","v":"2066-10-01"},{"$f":"SR5+1","v":"2066-11-01"},{"$f":"SS5+1","v":"2066-12-01"},{"$f":"ST5+1","v":"2067-01-01"},{"$f":"SU5+1","v":"2067-02-01"},{"$f":"SV5+1","v":"2067-03-01"},{"$f":"SW5+1","v":"2067-04-01"},{"$f":"SX5+1","v":"2067-05-01"},{"$f":"SY5+1","v":"2067-06-01"},{"$f":"SZ5+1","v":"2067-07-01"},{"$f":"TA5+1","v":"2067-08-01"},{"$f":"TB5+1","v":"2067-09-01"},{"$f":"TC5+1","v":"2067-10-01"},{"$f":"TD5+1","v":"2067-11-01"},{"$f":"TE5+1","v":"2067-12-01"},{"$f":"TF5+1","v":"2068-01-01"},{"$f":"TG5+1","v":"2068-02-01"},{"$f":"TH5+1","v":"2068-03-01"},{"$f":"TI5+1","v":"2068-04-01"},{"$f":"TJ5+1","v":"2068-05-01"},{"$f":"TK5+1","v":"2068-06-01"},{"$f":"TL5+1","v":"2068-07-01"},{"$f":"TM5+1","v":"2068-08-01"},{"$f":"TN5+1","v":"2068-09-01"},{"$f":"TO5+1","v":"2068-10-01"},{"$f":"TP5+1","v":"2068-11-01"},{"$f":"TQ5+1","v":"2068-12-01"},{"$f":"TR5+1","v":"2069-01-01"},{"$f":"TS5+1","v":"2069-02-01"},{"$f":"TT5+1","v":"2069-03-01"},{"$f":"TU5+1","v":"2069-04-01"},{"$f":"TV5+1","v":"2069-05-01"},{"$f":"TW5+1","v":"2069-06-01"},{"$f":"TX5+1","v":"2069-07-01"},{"$f":"TY5+1","v":"2069-08-01"},{"$f":"TZ5+1","v":"2069-09-01"},{"$f":"UA5+1","v":"2069-10-01"},{"$f":"UB5+1","v":"2069-11-01"},{"$f":"UC5+1","v":"2069-12-01"},{"$f":"UD5+1","v":"2070-01-01"},{"$f":"UE5+1","v":"2070-02-01"},{"$f":"UF5+1","v":"2070-03-01"},{"$f":"UG5+1","v":"2070-04-01"},{"$f":"UH5+1","v":"2070-05-01"},{"$f":"UI5+1","v":"2070-06-01"},{"$f":"UJ5+1","v":"2070-07-01"},{"$f":"UK5+1","v":"2070-08-01"},{"$f":"UL5+1","v":"2070-09-01"},{"$f":"UM5+1","v":"2070-10-01"},{"$f":"UN5+1","v":"2070-11-01"},{"$f":"UO5+1","v":"2070-12-01"},{"$f":"UP5+1","v":"2071-01-01"},{"$f":"UQ5+1","v":"2071-02-01"},{"$f":"UR5+1","v":"2071-03-01"},{"$f":"US5+1","v":"2071-04-01"},{"$f":"UT5+1","v":"2071-05-01"},{"$f":"UU5+1","v":"2071-06-01"},{"$f":"UV5+1","v":"2071-07-01"},{"$f":"UW5+1","v":"2071-08-01"},{"$f":"UX5+1","v":"2071-09-01"},{"$f":"UY5+1","v":"2071-10-01"},{"$f":"UZ5+1","v":"2071-11-01"},{"$f":"VA5+1","v":"2071-12-01"},{"$f":"VB5+1","v":"2072-01-01"},{"$f":"VC5+1","v":"2072-02-01"},{"$f":"VD5+1","v":"2072-03-01"},{"$f":"VE5+1","v":"2072-04-01"},{"$f":"VF5+1","v":"2072-05-01"},{"$f":"VG5+1","v":"2072-06-01"},{"$f":"VH5+1","v":"2072-07-01"},{"$f":"VI5+1","v":"2072-08-01"},{"$f":"VJ5+1","v":"2072-09-01"},{"$f":"VK5+1","v":"2072-10-01"},{"$f":"VL5+1","v":"2072-11-01"},{"$f":"VM5+1","v":"2072-12-01"},{"$f":"VN5+1","v":"2073-01-01"},{"$f":"VO5+1","v":"2073-02-01"},{"$f":"VP5+1","v":"2073-03-01"},{"$f":"VQ5+1","v":"2073-04-01"},{"$f":"VR5+1","v":"2073-05-01"},{"$f":"VS5+1","v":"2073-06-01"},{"$f":"VT5+1","v":"2073-07-01"},{"$f":"VU5+1","v":"2073-08-01"},{"$f":"VV5+1","v":"2073-09-01"},{"$f":"VW5+1","v":"2073-10-01"},{"$f":"VX5+1","v":"2073-11-01"},{"$f":"VY5+1","v":"2073-12-01"},{"$f":"VZ5+1","v":"2074-01-01"},{"$f":"WA5+1","v":"2074-02-01"},{"$f":"WB5+1","v":"2074-03-01"},{"$f":"WC5+1","v":"2074-04-01"},{"$f":"WD5+1","v":"2074-05-01"},{"$f":"WE5+1","v":"2074-06-01"},{"$f":"WF5+1","v":"2074-07-01"},{"$f":"WG5+1","v":"2074-08-01"},{"$f":"WH5+1","v":"2074-09-01"},{"$f":"WI5+1","v":"2074-10-01"},{"$f":"WJ5+1","v":"2074-11-01"},{"$f":"WK5+1","v":"2074-12-01"},{"$f":"WL5+1","v":"2075-01-01"},{"$f":"WM5+1","v":"2075-02-01"},{"$f":"WN5+1","v":"2075-03-01"},{"$f":"WO5+1","v":"2075-04-01"},{"$f":"WP5+1","v":"2075-05-01"},{"$f":"WQ5+1","v":"2075-06-01"},{"$f":"WR5+1","v":"2075-07-01"},{"$f":"WS5+1","v":"2075-08-01"},{"$f":"WT5+1","v":"2075-09-01"},{"$f":"WU5+1","v":"2075-10-01"},{"$f":"WV5+1","v":"2075-11-01"},{"$f":"WW5+1","v":"2075-12-01"},{"$f":"WX5+1","v":"2076-01-01"},{"$f":"WY5+1","v":"2076-02-01"},{"$f":"WZ5+1","v":"2076-03-01"},{"$f":"XA5+1","v":"2076-04-01"},{"$f":"XB5+1","v":"2076-05-01"},{"$f":"XC5+1","v":"2076-06-01"},{"$f":"XD5+1","v":"2076-07-01"},{"$f":"XE5+1","v":"2076-08-01"},{"$f":"XF5+1","v":"2076-09-01"},{"$f":"XG5+1","v":"2076-10-01"},{"$f":"XH5+1","v":"2076-11-01"},{"$f":"XI5+1","v":"2076-12-01"},{"$f":"XJ5+1","v":"2077-01-01"},{"$f":"XK5+1","v":"2077-02-01"},{"$f":"XL5+1","v":"2077-03-01"},{"$f":"XM5+1","v":"2077-04-01"},{"$f":"XN5+1","v":"2077-05-01"},{"$f":"XO5+1","v":"2077-06-01"},{"$f":"XP5+1","v":"2077-07-01"},{"$f":"XQ5+1","v":"2077-08-01"},{"$f":"XR5+1","v":"2077-09-01"},{"$f":"XS5+1","v":"2077-10-01"},{"$f":"XT5+1","v":"2077-11-01"},{"$f":"XU5+1","v":"2077-12-01"},{"$f":"XV5+1","v":"2078-01-01"},{"$f":"XW5+1","v":"2078-02-01"},{"$f":"XX5+1","v":"2078-03-01"},{"$f":"XY5+1","v":"2078-04-01"},{"$f":"XZ5+1","v":"2078-05-01"},{"$f":"YA5+1","v":"2078-06-01"},{"$f":"YB5+1","v":"2078-07-01"},{"$f":"YC5+1","v":"2078-08-01"},{"$f":"YD5+1","v":"2078-09-01"},{"$f":"YE5+1","v":"2078-10-01"},{"$f":"YF5+1","v":"2078-11-01"},{"$f":"YG5+1","v":"2078-12-01"},{"$f":"YH5+1","v":"2079-01-01"},{"$f":"YI5+1","v":"2079-02-01"},{"$f":"YJ5+1","v":"2079-03-01"},{"$f":"YK5+1","v":"2079-04-01"},{"$f":"YL5+1","v":"2079-05-01"},{"$f":"YM5+1","v":"2079-06-01"},{"$f":"YN5+1","v":"2079-07-01"},{"$f":"YO5+1","v":"2079-08-01"},{"$f":"YP5+1","v":"2079-09-01"},{"$f":"YQ5+1","v":"2079-10-01"},{"$f":"YR5+1","v":"2079-11-01"},{"$f":"YS5+1","v":"2079-12-01"},{"$f":"YT5+1","v":"2080-01-01"},{"$f":"YU5+1","v":"2080-02-01"},{"$f":"YV5+1","v":"2080-03-01"},{"$f":"YW5+1","v":"2080-04-01"},{"$f":"YX5+1","v":"2080-05-01"},{"$f":"YY5+1","v":"2080-06-01"},{"$f":"YZ5+1","v":"2080-07-01"},{"$f":"ZA5+1","v":"2080-08-01"},{"$f":"ZB5+1","v":"2080-09-01"},{"$f":"ZC5+1","v":"2080-10-01"},{"$f":"ZD5+1","v":"2080-11-01"},{"$f":"ZE5+1","v":"2080-12-01"},{"$f":"ZF5+1","v":"2081-01-01"},{"$f":"ZG5+1","v":"2081-02-01"},{"$f":"ZH5+1","v":"2081-03-01"},{"$f":"ZI5+1","v":"2081-04-01"},{"$f":"ZJ5+1","v":"2081-05-01"},{"$f":"ZK5+1","v":"2081-06-01"},{"$f":"ZL5+1","v":"2081-07-01"},{"$f":"ZM5+1","v":"2081-08-01"},{"$f":"ZN5+1","v":"2081-09-01"},{"$f":"ZO5+1","v":"2081-10-01"},{"$f":"ZP5+1","v":"2081-11-01"},{"$f":"ZQ5+1","v":"2081-12-01"},{"$f":"ZR5+1","v":"2082-01-01"},{"$f":"ZS5+1","v":"2082-02-01"},{"$f":"ZT5+1","v":"2082-03-01"},{"$f":"ZU5+1","v":"2082-04-01"},{"$f":"ZV5+1","v":"2082-05-01"},{"$f":"ZW5+1","v":"2082-06-01"},{"$f":"ZX5+1","v":"2082-07-01"},{"$f":"ZY5+1","v":"2082-08-01"},{"$f":"ZZ5+1","v":"2082-09-01"},{"$f":"AAA5+1","v":"2082-10-01"},{"$f":"AAB5+1","v":"2082-11-01"},{"$f":"AAC5+1","v":"2082-12-01"},{"$f":"AAD5+1","v":"2083-01-01"},{"$f":"AAE5+1","v":"2083-02-01"},{"$f":"AAF5+1","v":"2083-03-01"},{"$f":"AAG5+1","v":"2083-04-01"},{"$f":"AAH5+1","v":"2083-05-01"},{"$f":"AAI5+1","v":"2083-06-01"},{"$f":"AAJ5+1","v":"2083-07-01"},{"$f":"AAK5+1","v":"2083-08-01"},{"$f":"AAL5+1","v":"2083-09-01"},{"$f":"AAM5+1","v":"2083-10-01"},{"$f":"AAN5+1","v":"2083-11-01"},{"$f":"AAO5+1","v":"2083-12-01"},{"$f":"AAP5+1","v":"2084-01-01"},{"$f":"AAQ5+1","v":"2084-02-01"},{"$f":"AAR5+1","v":"2084-03-01"},{"$f":"AAS5+1","v":"2084-04-01"},{"$f":"AAT5+1","v":"2084-05-01"},{"$f":"AAU5+1","v":"2084-06-01"},{"$f":"AAV5+1","v":"2084-07-01"},{"$f":"AAW5+1","v":"2084-08-01"},{"$f":"AAX5+1","v":"2084-09-01"},{"$f":"AAY5+1","v":"2084-10-01"},{"$f":"AAZ5+1","v":"2084-11-01"},{"$f":"ABA5+1","v":"2084-12-01"},{"$f":"ABB5+1","v":"2085-01-01"},{"$f":"ABC5+1","v":"2085-02-01"},{"$f":"ABD5+1","v":"2085-03-01"},{"$f":"ABE5+1","v":"2085-04-01"},{"$f":"ABF5+1","v":"2085-05-01"},{"$f":"ABG5+1","v":"2085-06-01"},{"$f":"ABH5+1","v":"2085-07-01"},{"$f":"ABI5+1","v":"2085-08-01"},{"$f":"ABJ5+1","v":"2085-09-01"},{"$f":"ABK5+1","v":"2085-10-01"},{"$f":"ABL5+1","v":"2085-11-01"},{"$f":"ABM5+1","v":"2085-12-01"},{"$f":"ABN5+1","v":"2086-01-01"},{"$f":"ABO5+1","v":"2086-02-01"},{"$f":"ABP5+1","v":"2086-03-01"},{"$f":"ABQ5+1","v":"2086-04-01"},{"$f":"ABR5+1","v":"2086-05-01"},{"$f":"ABS5+1","v":"2086-06-01"},{"$f":"ABT5+1","v":"2086-07-01"},{"$f":"ABU5+1","v":"2086-08-01"},{"$f":"ABV5+1","v":"2086-09-01"},{"$f":"ABW5+1","v":"2086-10-01"},{"$f":"ABX5+1","v":"2086-11-01"},{"$f":"ABY5+1","v":"2086-12-01"}]
[null,null,null,"End of period","Date",{"$f":"InputC!I16","v":1},null,null,"Date",{"$f":"InputS!F4-1","v":"2024-12-31"},{"$f":"EOMONTH(K4,$F$5-1)","v":"2025-01-31"},{"$f":"EOMONTH(L4,$F$5-1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EOMONTH(BX4,$F$5-1)","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EOMONTH(EJ4,$F$5-1)","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"EOMONTH(GV4,$F$5-1)","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"EOMONTH(JH4,$F$5-1)","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"EOMONTH(LT4,$F$5-1)","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"EOMONTH(OF4,$F$5-1)","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"EOMONTH(QR4,$F$5-1)","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"EOMONTH(TD4,$F$5-1)","v":"2067-10-31"},"2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30","2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31","2072-11-30","2072-12-31","2073-01-31",{"$f":"EOMONTH(VP4,$F$5-1)","v":"2073-02-28"},"2073-03-31","2073-04-30","2073-05-31","2073-06-30","2073-07-31","2073-08-31","2073-09-30","2073-10-31","2073-11-30","2073-12-31","2074-01-31","2074-02-28","2074-03-31","2074-04-30","2074-05-31","2074-06-30","2074-07-31","2074-08-31","2074-09-30","2074-10-31","2074-11-30","2074-12-31","2075-01-31","2075-02-28","2075-03-31","2075-04-30","2075-05-31","2075-06-30","2075-07-31","2075-08-31","2075-09-30","2075-10-31","2075-11-30","2075-12-31","2076-01-31","2076-02-29","2076-03-31","2076-04-30","2076-05-31","2076-06-30","2076-07-31","2076-08-31","2076-09-30","2076-10-31","2076-11-30","2076-12-31","2077-01-31","2077-02-28","2077-03-31","2077-04-30","2077-05-31","2077-06-30","2077-07-31","2077-08-31","2077-09-30","2077-10-31","2077-11-30","2077-12-31","2078-01-31","2078-02-28","2078-03-31","2078-04-30","2078-05-31",{"$f":"EOMONTH(YB4,$F$5-1)","v":"2078-06-30"},"2078-07-31","2078-08-31","2078-09-30","2078-10-31","2078-11-30","2078-12-31","2079-01-31","2079-02-28","2079-03-31","2079-04-30","2079-05-31","2079-06-30","2079-07-31","2079-08-31","2079-09-30","2079-10-31","2079-11-30","2079-12-31","2080-01-31","2080-02-29","2080-03-31","2080-04-30","2080-05-31","2080-06-30","2080-07-31","2080-08-31","2080-09-30","2080-10-31","2080-11-30","2080-12-31","2081-01-31","2081-02-28","2081-03-31","2081-04-30","2081-05-31","2081-06-30","2081-07-31","2081-08-31","2081-09-30","2081-10-31","2081-11-30","2081-12-31","2082-01-31","2082-02-28","2082-03-31","2082-04-30","2082-05-31","2082-06-30","2082-07-31","2082-08-31","2082-09-30","2082-10-31","2082-11-30","2082-12-31","2083-01-31","2083-02-28","2083-03-31","2083-04-30","2083-05-31","2083-06-30","2083-07-31","2083-08-31","2083-09-30",{"$f":"EOMONTH(AAN4,$F$5-1)","v":"2083-10-31"},"2083-11-30","2083-12-31","2084-01-31","2084-02-29","2084-03-31","2084-04-30","2084-05-31","2084-06-30","2084-07-31","2084-08-31","2084-09-30","2084-10-31","2084-11-30","2084-12-31","2085-01-31","2085-02-28","2085-03-31","2085-04-30","2085-05-31","2085-06-30","2085-07-31","2085-08-31","2085-09-30","2085-10-31","2085-11-30","2085-12-31","2086-01-31","2086-02-28","2086-03-31","2086-04-30","2086-05-31","2086-06-30","2086-07-31","2086-08-31","2086-09-30","2086-10-31","2086-11-30","2086-12-31"]
[null,null,null,"Construction in Periods","Periods",{"$f":"InputC!F11","v":"2025-01-01"},{"$f":"InputC!F14","v":"2026-01-01"},{"$f":"SUM(K6:XFD6)","v":12},"Flag",null,{"$f":"(AND(K4>=$F6,K4<$G6))*1","v":1},{"$f":"(AND(L4>=$F6,L4<$G6))*1","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX4>=$F6,BX4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EJ4>=$F6,EJ4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GV4>=$F6,GV4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JH4>=$F6,JH4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LT4>=$F6,LT4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OF4>=$F6,OF4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QR4>=$F6,QR4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TD4>=$F6,TD4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VP4>=$F6,VP4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YB4>=$F6,YB4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAN4>=$F6,AAN4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"InputC!F14","v":"2026-01-01"},{"$f":"InputC!F19","v":"2061-01-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,{"$f":"(AND(K4>=$F$7,K4<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BW4>=$F$7,BW4<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(EI4>=$F$7,EI4<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(GU4>=$F$7,GU4<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(JG4>=$F$7,JG4<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(LS4>=$F$7,LS4<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(OE4>=$F$7,OE4<$G$7))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ4>=$F$7,QQ4<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC4>=$F$7,TC4<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO4>=$F$7,VO4<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA4>=$F$7,YA4<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM4>=$F$7,AAM4<$G$7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,{"$f":"BW8+BX7","v":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,{"$f":"EI8+EJ7","v":118},119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,{"$f":"GU8+GV7","v":182},183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,{"$f":"IZ8+JA7","v":239},{"$f":"JA8+JB7","v":240},{"$f":"JB8+JC7","v":241},{"$f":"JC8+JD7","v":242},{"$f":"JD8+JE7","v":243},{"$f":"JE8+JF7","v":244},{"$f":"JF8+JG7","v":245},{"$f":"JG8+JH7","v":246},{"$f":"JH8+JI7","v":247},{"$f":"JI8+JJ7","v":248},{"$f":"JJ8+JK7","v":249},{"$f":"JK8+JL7","v":250},{"$f":"JL8+JM7","v":251},{"$f":"JM8+JN7","v":252},{"$f":"JN8+JO7","v":253},{"$f":"JO8+JP7","v":254},{"$f":"JP8+JQ7","v":255},{"$f":"JQ8+JR7","v":256},{"$f":"JR8+JS7","v":257},{"$f":"JS8+JT7","v":258},{"$f":"JT8+JU7","v":259},{"$f":"JU8+JV7","v":260},{"$f":"JV8+JW7","v":261},{"$f":"JW8+JX7","v":262},{"$f":"JX8+JY7","v":263},{"$f":"JY8+JZ7","v":264},{"$f":"JZ8+KA7","v":265},{"$f":"KA8+KB7","v":266},{"$f":"KB8+KC7","v":267},{"$f":"KC8+KD7","v":268},{"$f":"KD8+KE7","v":269},{"$f":"KE8+KF7","v":270},{"$f":"KF8+KG7","v":271},{"$f":"KG8+KH7","v":272},{"$f":"KH8+KI7","v":273},{"$f":"KI8+KJ7","v":274},{"$f":"KJ8+KK7","v":275},{"$f":"KK8+KL7","v":276},{"$f":"KL8+KM7","v":277},{"$f":"KM8+KN7","v":278},{"$f":"KN8+KO7","v":279},{"$f":"KO8+KP7","v":280},{"$f":"KP8+KQ7","v":281},{"$f":"KQ8+KR7","v":282},{"$f":"KR8+KS7","v":283},{"$f":"KS8+KT7","v":284},{"$f":"KT8+KU7","v":285},{"$f":"KU8+KV7","v":286},{"$f":"KV8+KW7","v":287},{"$f":"KW8+KX7","v":288},{"$f":"KX8+KY7","v":289},{"$f":"KY8+KZ7","v":290},{"$f":"KZ8+LA7","v":291},{"$f":"LA8+LB7","v":292},{"$f":"LB8+LC7","v":293},{"$f":"LC8+LD7","v":294},{"$f":"LD8+LE7","v":295},{"$f":"LE8+LF7","v":296},{"$f":"LF8+LG7","v":297},{"$f":"LG8+LH7","v":298},{"$f":"LH8+LI7","v":299},{"$f":"LI8+LJ7","v":300},{"$f":"LJ8+LK7","v":301},{"$f":"LK8+LL7","v":302},{"$f":"LL8+LM7","v":303},{"$f":"LM8+LN7","v":304},{"$f":"LN8+LO7","v":305},{"$f":"LO8+LP7","v":306},{"$f":"LP8+LQ7","v":307},{"$f":"LQ8+LR7","v":308},{"$f":"LR8+LS7","v":309},{"$f":"LS8+LT7","v":310},{"$f":"LT8+LU7","v":311},{"$f":"LU8+LV7","v":312},{"$f":"LV8+LW7","v":313},{"$f":"LW8+LX7","v":314},{"$f":"LX8+LY7","v":315},{"$f":"LY8+LZ7","v":316},{"$f":"LZ8+MA7","v":317},{"$f":"MA8+MB7","v":318},{"$f":"MB8+MC7","v":319},{"$f":"MC8+MD7","v":320},{"$f":"MD8+ME7","v":321},{"$f":"ME8+MF7","v":322},{"$f":"MF8+MG7","v":323},{"$f":"MG8+MH7","v":324},{"$f":"MH8+MI7","v":325},{"$f":"MI8+MJ7","v":326},{"$f":"MJ8+MK7","v":327},{"$f":"MK8+ML7","v":328},{"$f":"ML8+MM7","v":329},{"$f":"MM8+MN7","v":330},{"$f":"MN8+MO7","v":331},{"$f":"MO8+MP7","v":332},{"$f":"MP8+MQ7","v":333},{"$f":"MQ8+MR7","v":334},{"$f":"MR8+MS7","v":335},{"$f":"MS8+MT7","v":336},{"$f":"MT8+MU7","v":337},{"$f":"MU8+MV7","v":338},{"$f":"MV8+MW7","v":339},{"$f":"MW8+MX7","v":340},{"$f":"MX8+MY7","v":341},{"$f":"MY8+MZ7","v":342},{"$f":"MZ8+NA7","v":343},{"$f":"NA8+NB7","v":344},{"$f":"NB8+NC7","v":345},{"$f":"NC8+ND7","v":346},{"$f":"ND8+NE7","v":347},{"$f":"NE8+NF7","v":348},{"$f":"NF8+NG7","v":349},{"$f":"NG8+NH7","v":350},{"$f":"NH8+NI7","v":351},{"$f":"NI8+NJ7","v":352},{"$f":"NJ8+NK7","v":353},{"$f":"NK8+NL7","v":354},{"$f":"NL8+NM7","v":355},{"$f":"NM8+NN7","v":356},{"$f":"NN8+NO7","v":357},{"$f":"NO8+NP7","v":358},{"$f":"NP8+NQ7","v":359},{"$f":"NQ8+NR7","v":360},{"$f":"NR8+NS7","v":361},{"$f":"NS8+NT7","v":362},{"$f":"NT8+NU7","v":363},{"$f":"NU8+NV7","v":364},{"$f":"NV8+NW7","v":365},{"$f":"NW8+NX7","v":366},{"$f":"NX8+NY7","v":367},{"$f":"NY8+NZ7","v":368},{"$f":"NZ8+OA7","v":369},{"$f":"OA8+OB7","v":370},{"$f":"OB8+OC7","v":371},{"$f":"OC8+OD7","v":372},{"$f":"OD8+OE7","v":373},{"$f":"OE8+OF7","v":374},{"$f":"OF8+OG7","v":375},{"$f":"OG8+OH7","v":376},{"$f":"OH8+OI7","v":377},{"$f":"OI8+OJ7","v":378},{"$f":"OJ8+OK7","v":379},{"$f":"OK8+OL7","v":380},{"$f":"OL8+OM7","v":381},{"$f":"OM8+ON7","v":382},{"$f":"ON8+OO7","v":383},{"$f":"OO8+OP7","v":384},{"$f":"OP8+OQ7","v":385},{"$f":"OQ8+OR7","v":386},{"$f":"OR8+OS7","v":387},{"$f":"OS8+OT7","v":388},{"$f":"OT8+OU7","v":389},{"$f":"OU8+OV7","v":390},{"$f":"OV8+OW7","v":391},{"$f":"OW8+OX7","v":392},{"$f":"OX8+OY7","v":393},{"$f":"OY8+OZ7","v":394},{"$f":"OZ8+PA7","v":395},{"$f":"PA8+PB7","v":396},{"$f":"PB8+PC7","v":397},{"$f":"PC8+PD7","v":398},{"$f":"PD8+PE7","v":399},{"$f":"PE8+PF7","v":400},{"$f":"PF8+PG7","v":401},{"$f":"PG8+PH7","v":402},{"$f":"PH8+PI7","v":403},{"$f":"PI8+PJ7","v":404},{"$f":"PJ8+PK7","v":405},{"$f":"PK8+PL7","v":406},{"$f":"PL8+PM7","v":407},{"$f":"PM8+PN7","v":408},{"$f":"PN8+PO7","v":409},{"$f":"PO8+PP7","v":410},{"$f":"PP8+PQ7","v":411},{"$f":"PQ8+PR7","v":412},{"$f":"PR8+PS7","v":413},{"$f":"PS8+PT7","v":414},{"$f":"PT8+PU7","v":415},{"$f":"PU8+PV7","v":416},{"$f":"PV8+PW7","v":417},{"$f":"PW8+PX7","v":418},{"$f":"PX8+PY7","v":419},{"$f":"PY8+PZ7","v":420},{"$f":"PZ8+QA7","v":420},{"$f":"QA8+QB7","v":420},{"$f":"QB8+QC7","v":420},{"$f":"QC8+QD7","v":420},{"$f":"QD8+QE7","v":420},{"$f":"QE8+QF7","v":420},{"$f":"QF8+QG7","v":420},{"$f":"QG8+QH7","v":420},{"$f":"QH8+QI7","v":420},{"$f":"QI8+QJ7","v":420},{"$f":"QJ8+QK7","v":420},{"$f":"QK8+QL7","v":420},{"$f":"QL8+QM7","v":420},{"$f":"QM8+QN7","v":420},{"$f":"QN8+QO7","v":420},{"$f":"QO8+QP7","v":420},{"$f":"QP8+QQ7","v":420},{"$f":"QQ8+QR7","v":420},{"$f":"QR8+QS7","v":420},{"$f":"QS8+QT7","v":420},{"$f":"QT8+QU7","v":420},{"$f":"QU8+QV7","v":420},{"$f":"QV8+QW7","v":420},{"$f":"QW8+QX7","v":420},{"$f":"QX8+QY7","v":420},{"$f":"QY8+QZ7","v":420},{"$f":"QZ8+RA7","v":420},{"$f":"RA8+RB7","v":420},{"$f":"RB8+RC7","v":420},{"$f":"RC8+RD7","v":420},{"$f":"RD8+RE7","v":420},{"$f":"RE8+RF7","v":420},{"$f":"RF8+RG7","v":420},{"$f":"RG8+RH7","v":420},{"$f":"RH8+RI7","v":420},{"$f":"RI8+RJ7","v":420},{"$f":"RJ8+RK7","v":420},{"$f":"RK8+RL7","v":420},{"$f":"RL8+RM7","v":420},{"$f":"RM8+RN7","v":420},{"$f":"RN8+RO7","v":420},{"$f":"RO8+RP7","v":420},{"$f":"RP8+RQ7","v":420},{"$f":"RQ8+RR7","v":420},{"$f":"RR8+RS7","v":420},{"$f":"RS8+RT7","v":420},{"$f":"RT8+RU7","v":420},{"$f":"RU8+RV7","v":420},{"$f":"RV8+RW7","v":420},{"$f":"RW8+RX7","v":420},{"$f":"RX8+RY7","v":420},{"$f":"RY8+RZ7","v":420},{"$f":"RZ8+SA7","v":420},{"$f":"SA8+SB7","v":420},{"$f":"SB8+SC7","v":420},{"$f":"SC8+SD7","v":420},{"$f":"SD8+SE7","v":420},{"$f":"SE8+SF7","v":420},{"$f":"SF8+SG7","v":420},{"$f":"SG8+SH7","v":420},{"$f":"SH8+SI7","v":420},{"$f":"SI8+SJ7","v":420},{"$f":"SJ8+SK7","v":420},{"$f":"SK8+SL7","v":420},{"$f":"SL8+SM7","v":420},{"$f":"SM8+SN7","v":420},{"$f":"SN8+SO7","v":420},{"$f":"SO8+SP7","v":420},{"$f":"SP8+SQ7","v":420},{"$f":"SQ8+SR7","v":420},{"$f":"SR8+SS7","v":420},{"$f":"SS8+ST7","v":420},{"$f":"ST8+SU7","v":420},{"$f":"SU8+SV7","v":420},{"$f":"SV8+SW7","v":420},{"$f":"SW8+SX7","v":420},{"$f":"SX8+SY7","v":420},{"$f":"SY8+SZ7","v":420},{"$f":"SZ8+TA7","v":420},{"$f":"TA8+TB7","v":420},{"$f":"TB8+TC7","v":420},{"$f":"TC8+TD7","v":420},{"$f":"TD8+TE7","v":420},{"$f":"TE8+TF7","v":420},{"$f":"TF8+TG7","v":420},{"$f":"TG8+TH7","v":420},{"$f":"TH8+TI7","v":420},{"$f":"TI8+TJ7","v":420},{"$f":"TJ8+TK7","v":420},{"$f":"TK8+TL7","v":420},{"$f":"TL8+TM7","v":420},{"$f":"TM8+TN7","v":420},{"$f":"TN8+TO7","v":420},{"$f":"TO8+TP7","v":420},{"$f":"TP8+TQ7","v":420},{"$f":"TQ8+TR7","v":420},{"$f":"TR8+TS7","v":420},{"$f":"TS8+TT7","v":420},{"$f":"TT8+TU7","v":420},{"$f":"TU8+TV7","v":420},{"$f":"TV8+TW7","v":420},{"$f":"TW8+TX7","v":420},{"$f":"TX8+TY7","v":420},{"$f":"TY8+TZ7","v":420},{"$f":"TZ8+UA7","v":420},{"$f":"UA8+UB7","v":420},{"$f":"UB8+UC7","v":420},{"$f":"UC8+UD7","v":420},{"$f":"UD8+UE7","v":420},{"$f":"UE8+UF7","v":420},{"$f":"UF8+UG7","v":420},{"$f":"UG8+UH7","v":420},{"$f":"UH8+UI7","v":420},{"$f":"UI8+UJ7","v":420},{"$f":"UJ8+UK7","v":420},{"$f":"UK8+UL7","v":420},{"$f":"UL8+UM7","v":420},{"$f":"UM8+UN7","v":420},{"$f":"UN8+UO7","v":420},{"$f":"UO8+UP7","v":420},{"$f":"UP8+UQ7","v":420},{"$f":"UQ8+UR7","v":420},{"$f":"UR8+US7","v":420},{"$f":"US8+UT7","v":420},{"$f":"UT8+UU7","v":420},{"$f":"UU8+UV7","v":420},{"$f":"UV8+UW7","v":420},{"$f":"UW8+UX7","v":420},{"$f":"UX8+UY7","v":420},{"$f":"UY8+UZ7","v":420},{"$f":"UZ8+VA7","v":420},{"$f":"VA8+VB7","v":420},{"$f":"VB8+VC7","v":420},{"$f":"VC8+VD7","v":420},{"$f":"VD8+VE7","v":420},{"$f":"VE8+VF7","v":420},{"$f":"VF8+VG7","v":420},{"$f":"VG8+VH7","v":420},{"$f":"VH8+VI7","v":420},{"$f":"VI8+VJ7","v":420},{"$f":"VJ8+VK7","v":420},{"$f":"VK8+VL7","v":420},{"$f":"VL8+VM7","v":420},{"$f":"VM8+VN7","v":420},{"$f":"VN8+VO7","v":420},{"$f":"VO8+VP7","v":420},{"$f":"VP8+VQ7","v":420},{"$f":"VQ8+VR7","v":420},{"$f":"VR8+VS7","v":420},{"$f":"VS8+VT7","v":420},{"$f":"VT8+VU7","v":420},{"$f":"VU8+VV7","v":420},{"$f":"VV8+VW7","v":420},{"$f":"VW8+VX7","v":420},{"$f":"VX8+VY7","v":420},{"$f":"VY8+VZ7","v":420},{"$f":"VZ8+WA7","v":420},{"$f":"WA8+WB7","v":420},{"$f":"WB8+WC7","v":420},{"$f":"WC8+WD7","v":420},{"$f":"WD8+WE7","v":420},{"$f":"WE8+WF7","v":420},{"$f":"WF8+WG7","v":420},{"$f":"WG8+WH7","v":420},{"$f":"WH8+WI7","v":420},{"$f":"WI8+WJ7","v":420},{"$f":"WJ8+WK7","v":420},{"$f":"WK8+WL7","v":420},{"$f":"WL8+WM7","v":420},{"$f":"WM8+WN7","v":420},{"$f":"WN8+WO7","v":420},{"$f":"WO8+WP7","v":420},{"$f":"WP8+WQ7","v":420},{"$f":"WQ8+WR7","v":420},{"$f":"WR8+WS7","v":420},{"$f":"WS8+WT7","v":420},{"$f":"WT8+WU7","v":420},{"$f":"WU8+WV7","v":420},{"$f":"WV8+WW7","v":420},{"$f":"WW8+WX7","v":420},{"$f":"WX8+WY7","v":420},{"$f":"WY8+WZ7","v":420},{"$f":"WZ8+XA7","v":420},{"$f":"XA8+XB7","v":420},{"$f":"XB8+XC7","v":420},{"$f":"XC8+XD7","v":420},{"$f":"XD8+XE7","v":420},{"$f":"XE8+XF7","v":420},{"$f":"XF8+XG7","v":420},{"$f":"XG8+XH7","v":420},{"$f":"XH8+XI7","v":420},{"$f":"XI8+XJ7","v":420},{"$f":"XJ8+XK7","v":420},{"$f":"XK8+XL7","v":420},{"$f":"XL8+XM7","v":420},{"$f":"XM8+XN7","v":420},{"$f":"XN8+XO7","v":420},{"$f":"XO8+XP7","v":420},{"$f":"XP8+XQ7","v":420},{"$f":"XQ8+XR7","v":420},{"$f":"XR8+XS7","v":420},{"$f":"XS8+XT7","v":420},{"$f":"XT8+XU7","v":420},{"$f":"XU8+XV7","v":420},{"$f":"XV8+XW7","v":420},{"$f":"XW8+XX7","v":420},{"$f":"XX8+XY7","v":420},{"$f":"XY8+XZ7","v":420},{"$f":"XZ8+YA7","v":420},{"$f":"YA8+YB7","v":420},{"$f":"YB8+YC7","v":420},{"$f":"YC8+YD7","v":420},{"$f":"YD8+YE7","v":420},{"$f":"YE8+YF7","v":420},{"$f":"YF8+YG7","v":420},{"$f":"YG8+YH7","v":420},{"$f":"YH8+YI7","v":420},{"$f":"YI8+YJ7","v":420},{"$f":"YJ8+YK7","v":420},{"$f":"YK8+YL7","v":420},{"$f":"YL8+YM7","v":420},{"$f":"YM8+YN7","v":420},{"$f":"YN8+YO7","v":420},{"$f":"YO8+YP7","v":420},{"$f":"YP8+YQ7","v":420},{"$f":"YQ8+YR7","v":420},{"$f":"YR8+YS7","v":420},{"$f":"YS8+YT7","v":420},{"$f":"YT8+YU7","v":420},{"$f":"YU8+YV7","v":420},{"$f":"YV8+YW7","v":420},{"$f":"YW8+YX7","v":420},{"$f":"YX8+YY7","v":420},{"$f":"YY8+YZ7","v":420},{"$f":"YZ8+ZA7","v":420},{"$f":"ZA8+ZB7","v":420},{"$f":"ZB8+ZC7","v":420},{"$f":"ZC8+ZD7","v":420},{"$f":"ZD8+ZE7","v":420},{"$f":"ZE8+ZF7","v":420},{"$f":"ZF8+ZG7","v":420},{"$f":"ZG8+ZH7","v":420},{"$f":"ZH8+ZI7","v":420},{"$f":"ZI8+ZJ7","v":420},{"$f":"ZJ8+ZK7","v":420},{"$f":"ZK8+ZL7","v":420},{"$f":"ZL8+ZM7","v":420},{"$f":"ZM8+ZN7","v":420},{"$f":"ZN8+ZO7","v":420},{"$f":"ZO8+ZP7","v":420},{"$f":"ZP8+ZQ7","v":420},{"$f":"ZQ8+ZR7","v":420},{"$f":"ZR8+ZS7","v":420},{"$f":"ZS8+ZT7","v":420},{"$f":"ZT8+ZU7","v":420},{"$f":"ZU8+ZV7","v":420},{"$f":"ZV8+ZW7","v":420},{"$f":"ZW8+ZX7","v":420},{"$f":"ZX8+ZY7","v":420},{"$f":"ZY8+ZZ7","v":420},{"$f":"ZZ8+AAA7","v":420},{"$f":"AAA8+AAB7","v":420},{"$f":"AAB8+AAC7","v":420},{"$f":"AAC8+AAD7","v":420},{"$f":"AAD8+AAE7","v":420},{"$f":"AAE8+AAF7","v":420},{"$f":"AAF8+AAG7","v":420},{"$f":"AAG8+AAH7","v":420},{"$f":"AAH8+AAI7","v":420},{"$f":"AAI8+AAJ7","v":420},{"$f":"AAJ8+AAK7","v":420},{"$f":"AAK8+AAL7","v":420},{"$f":"AAL8+AAM7","v":420},{"$f":"AAM8+AAN7","v":420},{"$f":"AAN8+AAO7","v":420},{"$f":"AAO8+AAP7","v":420},{"$f":"AAP8+AAQ7","v":420},{"$f":"AAQ8+AAR7","v":420},{"$f":"AAR8+AAS7","v":420},{"$f":"AAS8+AAT7","v":420},{"$f":"AAT8+AAU7","v":420},{"$f":"AAU8+AAV7","v":420},{"$f":"AAV8+AAW7","v":420},{"$f":"AAW8+AAX7","v":420},{"$f":"AAX8+AAY7","v":420},{"$f":"AAY8+AAZ7","v":420},{"$f":"AAZ8+ABA7","v":420},{"$f":"ABA8+ABB7","v":420},{"$f":"ABB8+ABC7","v":420},{"$f":"ABC8+ABD7","v":420},{"$f":"ABD8+ABE7","v":420},{"$f":"ABE8+ABF7","v":420},{"$f":"ABF8+ABG7","v":420},{"$f":"ABG8+ABH7","v":420},{"$f":"ABH8+ABI7","v":420},{"$f":"ABI8+ABJ7","v":420},{"$f":"ABJ8+ABK7","v":420},{"$f":"ABK8+ABL7","v":420},{"$f":"ABL8+ABM7","v":420},{"$f":"ABM8+ABN7","v":420},{"$f":"ABN8+ABO7","v":420},{"$f":"ABO8+ABP7","v":420},{"$f":"ABP8+ABQ7","v":420},{"$f":"ABQ8+ABR7","v":420},{"$f":"ABR8+ABS7","v":420},{"$f":"ABS8+ABT7","v":420},{"$f":"ABT8+ABU7","v":420},{"$f":"ABU8+ABV7","v":420},{"$f":"ABV8+ABW7","v":420},{"$f":"ABW8+ABX7","v":420},{"$f":"ABX8+ABY7","v":420},{"$f":"ABY8+ABZ7","v":420}]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"InputC!F26","v":1000},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*BX$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*EJ$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*GV$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*JH$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*LT$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$F13*OF$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Solar Capacity","kWp",{"$f":"InputC!F24","v":1200},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"InputC!F30","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"InputC!F36","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*EI$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*GU$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*JG$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*LS$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*OE$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*QQ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*TC$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*VO$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*YA$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*AAM$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Yield/Capacity Factor"]
[null,null,null,"Solar Yield","kWh/kWp",{"$f":"InputC!F27","v":2102.4},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*BX$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*EJ$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*GV$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*JH$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*LT$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$f":"$F19*OF$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*QR$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*TD$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*VP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*YB$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*AAN$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity Factor","%",{"$f":"InputC!F31","v":0},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"InputC!F37","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Generation and Availability"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,null,{"$f":"(K5-K4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BW5-BW4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(EI5-EI4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(GU5-GU4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JG5-JG4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(LS5-LS4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(OE5-OE4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(QQ5-QQ4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(TC5-TC4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,{"$f":"(VO5-VO4+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(YA5-YA4+1)*24","v":744},720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,{"$f":"(AAM5-AAM4+1)*24","v":720},744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[]
[null,null,null,"Solar Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K14*K19/8760*K24","v":0},{"$f":"L14*L19/8760*L24","v":0},0,0,0,0,0,0,0,0,0,0,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"BX14*BX19/8760*BX24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$f":"EJ14*EJ19/8760*EJ24","v":214272},207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,{"$f":"GV14*GV19/8760*GV24","v":193536},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"JH14*JH19/8760*JH24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$f":"LT14*LT19/8760*LT24","v":214272},207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,{"$f":"OF14*OF19/8760*OF24","v":193536},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD14*TD19/8760*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14*YB19/8760*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14*AAN19/8760*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation Before Degradation","kWh",null,null,null,null,null,{"$f":"K15*K20*K24","v":0},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*BX20*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV15*GV20*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*JH20*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*LT20*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*OF20*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*QR20*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP15*VP20*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB15*YB20*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN15*AAN20*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for Battery Capacity Payment","kWh",null,null,null,null,null,{"$f":"K16*K21*K24","v":0},{"$f":"L16*L21*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ16*EJ21*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV16*GV21*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH16*JH21*JH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF16*OF21*OF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR16*QR21*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD16*TD21*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16*VP21*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16*YB21*YB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16*AAN21*AAN24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"InputC!F39","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,{"$f":"BV30*(1-$G$30*BW7)","v":0.97820358328772627},0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,{"$f":"EH30*(1-$G$30*EI7)","v":0.95251564250591736},0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,{"$f":"GT30*(1-$G$30*GU7)","v":0.92750227531275919},0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,{"$f":"JF30*(1-$G$30*JG7)","v":0.90314576718880568},0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,{"$f":"LR30*(1-$G$30*LS7)","v":0.87942886880359106},0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,0.87723759745454388,0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86061824248939178,0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,{"$f":"OD30*(1-$G$30*OE7)","v":0.85633478379961503},0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,0.85420105594111828,0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"QP30*(1-$G$30*QQ7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"TB30*(1-$G$30*TC7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"VN30*(1-$G$30*VO7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"XZ30*(1-$G$30*YA7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.83976218795760238},0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,214182.92394879024,193375.12187028653,214004.88292168704,207015.40443388259,213826.9898924109,206843.32145662149,213649.24473793755,213560.42757533485,206585.46516323721,213382.90400261906,206413.7395759488,213205.52799759276,213116.89529462587,192412.65755653227,212939.74041116572,205985.04987101039,212762.73278891965,205813.82338305889,212585.87230547573,212497.49720257867,205557.250488894,212320.85719803823,205386.37961211812,212144.36402671516,212056.17246536363,198292.66159451767,211879.89931504318,204959.82357638536,211703.77269298999,204789.44931483519,211527.79247740153,211439.85723399589,204534.15343217066,211264.09639994596,204364.13301185251,211088.48166829697,211000.72905291614,190502.07618363888,210825.33324718382,203939.70002565294,210650.08324042012,203770.17374881322,210474.9789114286,210387.48133825106,203516.14852172285,210212.59529889497,203346.97432498084,210037.85463476065,209950.53878063394,189553.91155806812,209776.01595278096,202924.65382149801,209601.63819822768,{"$f":"BX26*BX$30","v":202755.97130878951},209427.40539638099,209340.34331506462,202503.21041298183,209166.32771638481,202334.87822800226,208992.45676936695,208905.57550265157,188610.46612598441,208731.92130770293,201914.65969301277,208558.41146399698,201746.81674486285,208385.04585154072,208298.41709456069,201495.31388752349,208125.26760421036,201327.81952345555,207952.26204556349,207865.81320323618,194374.277699042,207693.02331784272,200909.69249506728,207520.37706522871,200742.68493280539,207347.87432599836,207261.67673661804,200492.4338524405,207089.38904381328,200325.77313929217,206917.24456633689,206831.22599614025,186737.63900593302,206659.29611847096,199909.72720768381,206487.50915869378,199743.55087343746,206315.86499800716,206230.0964302244,199494.54533971785,206058.66624563694,199328.71412825183,205887.37856356823,205801.788123957,185808.21069147545,205630.71397359186,198914.73893541371,205459.78202978961,198749.38969200489,205288.99217434006,205203.65049283372,198501.62350561091,205033.07354848404,198336.61766724149,204862.63839739133,204777.47395747917,184883.40831636419,204607.25127530261,197924.70290671766,204437.17009190013,197760.17663755987,204267.23028964992,204182.31336972682,197513.64363002701,{"$f":"EJ26*EJ$30","v":204012.58541887798},197349.4590567172,203842.99855555437,203758.25799506073,190533.32345844535,203588.88254315557,196939.59447334896,203419.64788575852,196775.88708234471,203250.55390583319,203166.05963337515,196530.58111591011,202997.17645042692,196367.21372006944,202828.43365278485,202744.11486198223,183047.58940209917,202575.58242352423,195959.38910973983,202407.19007881364,195796.49652117869,202238.93771139655,202154.8639828077,195552.41148862825,201986.82136319153,195389.85720301088,201818.9184301575,201735.01930981892,182136.52715782335,201567.32568897179,194984.06241239086,201399.77146459915,194821.98057084801,201232.35652082672,201148.70124298122,194579.11039536441,200981.49500305552,194417.36517296796,200814.42775446555,200730.94621581223,181229.99944151187,200564.08723762314,194013.59009926347,200397.36696210605,193852.31496949869,200230.78527396347,200147.54636415333,193610.65360450998,199981.17234109918,193449.71341847486,199814.93661759485,199731.8705822443,186768.26881553727,199565.84209253985,193047.94800917528,199399.95161515818,192887.47557603245,199234.19903537561,199151.37442125892,192647.01700506173,198985.82847297663,192486.8778485707,198820.42013590128,198737.76753581554,{"$f":"GV26*GV$30","v":179430.45742832235},198572.56540109852,192087.11210119876,198407.50059179109,191927.43836950595,198242.57299374044,198160.16061328968,191688.17660602144,197995.43861829553,191528.83449219994,197830.85354959147,197748.6123270255,178537.39832948337,197584.23243437192,191131.05845406247,197419.9891836335,190972.17944853252,197255.8824612257,197173.88026267645,190734.10853579847,197009.97812000013,190575.55949761538,196846.21222210603,196764.38032955659,177648.78415357135,196600.8185865132,190179.76326555572,196437.39280529247,190021.67503068721,196274.10287287523,196192.50881467512,189784.7890416157,196029.42244375759,189627.02913178457,195866.4716395064,195785.04703966115,183077.61394799009,195622.29937414362,189233.2028519359,195459.68699374123,189075.90145191469,195297.20978599729,195216.0218367551,188840.194488918,195053.74717734705,188683.21977979876,194891.60740986452,194810.58807555115,175884.80218777343,194648.65043574266,188291.35364733875,194486.84740770987,188134.83516593993,194325.17887955584,194244.39501799099,187900.30136078381,194082.9280300517,187744.10794428494,193921.59526265552,193840.9791767913,175009.39048124061,193679.84753104174,187354.19220319184,193518.84982707977,{"$f":"JH26*JH$30","v":187198.45274368234},193357.9859535654,193277.60416845759,186965.08625733978,193116.94083205445,186809.6702448212,192956.41104815356,192876.1962036952,174138.33586324763,192715.86654042068,186421.69518763066,192555.67015228033,186266.7308726722,192395.60692848827,192315.62521862742,186034.52589517811,192155.76153383573,185879.88341735408,191996.03073683038,191916.21513672403,179459.88867087991,191756.68346430711,185493.83938491775,191597.28440368897,185339.64635647027,191438.01784463515,191358.43421877161,185108.59710677687,191199.36620557506,184954.72431361995,191040.43041875734,190961.01207588887,172409.21125662336,190802.2744225791,184570.60169486474,190643.66872103428,184417.17611409034,190485.1948615686,190406.00733836353,184187.27683992329,190247.73103655508,184034.16990056823,190089.58630300994,190010.56324015537,171551.09821916488,189852.61565397051,183651.95913225727,189694.79936280186,183499.29717942467,189537.1142575095,189458.32086548558,183270.54215713969,189300.8323345689,183118.19725978826,189143.47471707559,189064.84496685205,170697.25617152007,188907.68351547953,182737.88882628269,188750.65270564327,182585.98670067219,188593.75242874658,188515.35120623882,182358.37023511264,{"$f":"LT26*LT$30","v":188358.64652533017},182206.78358693857,188202.07210626418,188123.83371108084,175913.65185103338,187967.45448178003,181828.36801996065,187811.20524378796,181677.22193976937,187655.08588904855,187577.07488415556,181450.73836412455,187421.15015188619,181299.90619117924,187265.35503312183,187187.5060451311,169002.30012139902,187031.90514463576,180923.37406957662,186876.43358845802,180772.98027182446,186721.09126907954,186643.46853961496,180547.62394748838,186488.31987403397,180397.54249460687,186333.3001768472,186255.83865789633,168161.14392076663,186101.01221231773,180022.88444411804,185946.31446728582,179873.23918455397,185791.7453158173,185714.50892926141,179649.00450098512,185560.13246773905,179499.67003169257,185405.88433271096,185328.80835429375,167324.17431258512,185174.75250902434,179126.87672471354,185020.82472373478,178977.97627772234,184867.02489197429,184790.17292542578,178754.85765230385,184636.56482455737,178606.26644872263,184483.08441147819,184406.39205468696,172437.49083294711,184253.10297430417,178235.32860407454,184099.94131652263,178087.16926258412,183946.90697542144,183870.43751554977,177865.16114048491,183717.59395106,177717.30950324188,183564.8774388333,183488.5667943111,{"$f":"OF26*OF$30","v":165662.71162745764},183336.04066248203,177348.21788594013,183183.64131904801,177200.79596132919,183031.36865861531,182955.27980161284,176979.89281536557,182803.19696826048,176832.77706350017,182651.2405548082,182575.30972270141,164838.17718621687,182423.54274208777,176465.52248452435,182271.90191881949,176318.83430653051,182120.38714802742,182044.67699956219,176099.03063702863,181893.35111104543,175952.64710790099,181742.15101321318,181666.59810312401,164017.74660780746,181515.58649528754,175587.22042396624,181364.70041688764,175441.26234059469,181213.93976357713,181138.60643874557,175222.55267525365,180988.03372760775,175076.89772445371,180837.58618107057,180762.40931201013,169030.02087605206,180612.14931731863,174713.28983778291,180462.0142272801,174568.0582152156,180312.00393806669,180237.04556134681,174350.43710897115,180087.22227888263,174205.50711022769,179937.52353805138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR26*QR$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD26*TD$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26*VP$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26*YB$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26*AAN$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K27*K$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity Base After Degradation","kWh",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,214182.92394879024,193375.12187028653,214004.88292168704,207015.40443388259,213826.9898924109,206843.32145662149,213649.24473793755,213560.42757533485,206585.46516323721,213382.90400261906,206413.7395759488,213205.52799759276,213116.89529462587,192412.65755653227,212939.74041116572,205985.04987101039,212762.73278891965,205813.82338305889,212585.87230547573,212497.49720257867,205557.250488894,212320.85719803823,205386.37961211812,212144.36402671516,212056.17246536363,198292.66159451767,211879.89931504318,204959.82357638536,211703.77269298999,204789.44931483519,211527.79247740153,211439.85723399589,204534.15343217066,211264.09639994596,204364.13301185251,211088.48166829697,211000.72905291614,190502.07618363888,210825.33324718382,203939.70002565294,210650.08324042012,203770.17374881322,210474.9789114286,210387.48133825106,203516.14852172285,210212.59529889497,203346.97432498084,210037.85463476065,209950.53878063394,189553.91155806812,209776.01595278096,202924.65382149801,209601.63819822768,{"$f":"SUM(BX32:BX34)","v":202755.97130878951},209427.40539638099,209340.34331506462,202503.21041298183,209166.32771638481,202334.87822800226,208992.45676936695,208905.57550265157,188610.46612598441,208731.92130770293,201914.65969301277,208558.41146399698,201746.81674486285,208385.04585154072,208298.41709456069,201495.31388752349,208125.26760421036,201327.81952345555,207952.26204556349,207865.81320323618,194374.277699042,207693.02331784272,200909.69249506728,207520.37706522871,200742.68493280539,207347.87432599836,207261.67673661804,200492.4338524405,207089.38904381328,200325.77313929217,206917.24456633689,206831.22599614025,186737.63900593302,206659.29611847096,199909.72720768381,206487.50915869378,199743.55087343746,206315.86499800716,206230.0964302244,199494.54533971785,206058.66624563694,199328.71412825183,205887.37856356823,205801.788123957,185808.21069147545,205630.71397359186,198914.73893541371,205459.78202978961,198749.38969200489,205288.99217434006,205203.65049283372,198501.62350561091,205033.07354848404,198336.61766724149,204862.63839739133,204777.47395747917,184883.40831636419,204607.25127530261,197924.70290671766,204437.17009190013,197760.17663755987,204267.23028964992,204182.31336972682,197513.64363002701,{"$f":"SUM(EJ32:EJ34)","v":204012.58541887798},197349.4590567172,203842.99855555437,203758.25799506073,190533.32345844535,203588.88254315557,196939.59447334896,203419.64788575852,196775.88708234471,203250.55390583319,203166.05963337515,196530.58111591011,202997.17645042692,196367.21372006944,202828.43365278485,202744.11486198223,183047.58940209917,202575.58242352423,195959.38910973983,202407.19007881364,195796.49652117869,202238.93771139655,202154.8639828077,195552.41148862825,201986.82136319153,195389.85720301088,201818.9184301575,201735.01930981892,182136.52715782335,201567.32568897179,194984.06241239086,201399.77146459915,194821.98057084801,201232.35652082672,201148.70124298122,194579.11039536441,200981.49500305552,194417.36517296796,200814.42775446555,200730.94621581223,181229.99944151187,200564.08723762314,194013.59009926347,200397.36696210605,193852.31496949869,200230.78527396347,200147.54636415333,193610.65360450998,199981.17234109918,193449.71341847486,199814.93661759485,199731.8705822443,186768.26881553727,199565.84209253985,193047.94800917528,199399.95161515818,192887.47557603245,199234.19903537561,199151.37442125892,192647.01700506173,198985.82847297663,192486.8778485707,198820.42013590128,198737.76753581554,{"$f":"SUM(GV32:GV34)","v":179430.45742832235},198572.56540109852,192087.11210119876,198407.50059179109,191927.43836950595,198242.57299374044,198160.16061328968,191688.17660602144,197995.43861829553,191528.83449219994,197830.85354959147,197748.6123270255,178537.39832948337,197584.23243437192,191131.05845406247,197419.9891836335,190972.17944853252,197255.8824612257,197173.88026267645,190734.10853579847,197009.97812000013,190575.55949761538,196846.21222210603,196764.38032955659,177648.78415357135,196600.8185865132,190179.76326555572,196437.39280529247,190021.67503068721,196274.10287287523,196192.50881467512,189784.7890416157,196029.42244375759,189627.02913178457,195866.4716395064,195785.04703966115,183077.61394799009,195622.29937414362,189233.2028519359,195459.68699374123,189075.90145191469,195297.20978599729,195216.0218367551,188840.194488918,195053.74717734705,188683.21977979876,194891.60740986452,194810.58807555115,175884.80218777343,194648.65043574266,188291.35364733875,194486.84740770987,188134.83516593993,194325.17887955584,194244.39501799099,187900.30136078381,194082.9280300517,187744.10794428494,193921.59526265552,193840.9791767913,175009.39048124061,193679.84753104174,187354.19220319184,193518.84982707977,{"$f":"SUM(JH32:JH34)","v":187198.45274368234},193357.9859535654,193277.60416845759,186965.08625733978,193116.94083205445,186809.6702448212,192956.41104815356,192876.1962036952,174138.33586324763,192715.86654042068,186421.69518763066,192555.67015228033,186266.7308726722,192395.60692848827,192315.62521862742,186034.52589517811,192155.76153383573,185879.88341735408,191996.03073683038,191916.21513672403,179459.88867087991,191756.68346430711,185493.83938491775,191597.28440368897,185339.64635647027,191438.01784463515,191358.43421877161,185108.59710677687,191199.36620557506,184954.72431361995,191040.43041875734,190961.01207588887,172409.21125662336,190802.2744225791,184570.60169486474,190643.66872103428,184417.17611409034,190485.1948615686,190406.00733836353,184187.27683992329,190247.73103655508,184034.16990056823,190089.58630300994,190010.56324015537,171551.09821916488,189852.61565397051,183651.95913225727,189694.79936280186,183499.29717942467,189537.1142575095,189458.32086548558,183270.54215713969,189300.8323345689,183118.19725978826,189143.47471707559,189064.84496685205,170697.25617152007,188907.68351547953,182737.88882628269,188750.65270564327,182585.98670067219,188593.75242874658,188515.35120623882,182358.37023511264,{"$f":"SUM(LT32:LT34)","v":188358.64652533017},182206.78358693857,188202.07210626418,188123.83371108084,175913.65185103338,187967.45448178003,181828.36801996065,187811.20524378796,181677.22193976937,187655.08588904855,187577.07488415556,181450.73836412455,187421.15015188619,181299.90619117924,187265.35503312183,187187.5060451311,169002.30012139902,187031.90514463576,180923.37406957662,186876.43358845802,180772.98027182446,186721.09126907954,186643.46853961496,180547.62394748838,186488.31987403397,180397.54249460687,186333.3001768472,186255.83865789633,168161.14392076663,186101.01221231773,180022.88444411804,185946.31446728582,179873.23918455397,185791.7453158173,185714.50892926141,179649.00450098512,185560.13246773905,179499.67003169257,185405.88433271096,185328.80835429375,167324.17431258512,185174.75250902434,179126.87672471354,185020.82472373478,178977.97627772234,184867.02489197429,184790.17292542578,178754.85765230385,184636.56482455737,178606.26644872263,184483.08441147819,184406.39205468696,172437.49083294711,184253.10297430417,178235.32860407454,184099.94131652263,178087.16926258412,183946.90697542144,183870.43751554977,177865.16114048491,183717.59395106,177717.30950324188,183564.8774388333,183488.5667943111,{"$f":"SUM(OF32:OF34)","v":165662.71162745764},183336.04066248203,177348.21788594013,183183.64131904801,177200.79596132919,183031.36865861531,182955.27980161284,176979.89281536557,182803.19696826048,176832.77706350017,182651.2405548082,182575.30972270141,164838.17718621687,182423.54274208777,176465.52248452435,182271.90191881949,176318.83430653051,182120.38714802742,182044.67699956219,176099.03063702863,181893.35111104543,175952.64710790099,181742.15101321318,181666.59810312401,164017.74660780746,181515.58649528754,175587.22042396624,181364.70041688764,175441.26234059469,181213.93976357713,181138.60643874557,175222.55267525365,180988.03372760775,175076.89772445371,180837.58618107057,180762.40931201013,169030.02087605206,180612.14931731863,174713.28983778291,180462.0142272801,174568.0582152156,180312.00393806669,180237.04556134681,174350.43710897115,180087.22227888263,174205.50711022769,179937.52353805138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR32:QR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP32:VP34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB32:YB34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN32:AAN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Capital Expenditure for Solar","USD/kWp",{"$f":"InputC!F46","v":360},{"$f":"F40*F14","v":432000},null,null,null,{"$f":"$G40","v":432000},{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$G40","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"InputC!F47","v":0},{"$f":"F41*F15","v":0},null,null,null,{"$f":"$G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"InputC!F48","v":0},{"$f":"F42*F16","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":432000},null,null,"USD",null,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,{"$f":"$F$44","v":432000},432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000,432000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":8.3333333333333329E-2},null,null,"%",null,{"$f":"$F45*K$6","v":8.3333333333333329E-2},{"$f":"$F45*L$6","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*EJ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*GV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*JH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*LT$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*OF$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*QR$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*TD$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*VP$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*YB$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*AAN$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K46:XFD46)","v":432000},"USD",null,{"$f":"K44*K45","v":36000},{"$f":"L44*L45","v":36000},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA44*JA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM44*LM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY44*NY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK44*QK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW44*SW45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI44*VI45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU44*XU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG44*AAG45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K4)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(BW4)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EI4)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(GU4)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(JG4)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LS4)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(OE4)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"YEAR(QQ4)","v":2062},2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TC4)","v":2067},2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,{"$f":"YEAR(VO4)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,{"$f":"YEAR(YA4)","v":2078},2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",null,null,null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,InputS!10:10)","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,InputS!10:10)","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,InputS!10:10)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,InputS!10:10)","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,InputS!10:10)","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,InputS!10:10)","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.2226272943570713E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,2.1412681429993086E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EI49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JG49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OE49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+TC49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+YA49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1.0022226272943571,1.0044501946608038,1.006682713079279,1.0089201935541265,1.0111626471141479,1.0134100848126582,1.0156625177275396,1.0179199569612962,1.0201824136411093,1.022449898918891,1.0247224239713408,1.0269999999999992,1.0291154518491277,1.031235261182702,1.033359436976427,1.0354879882244952,1.0376209239396266,1.0397582531531051,1.0418999849148183,1.0440461282932945,1.046196692375742,1.0483516862680871,1.0505111190950129,1.052674999999998,1.0549290594424299,1.0571879454305382,1.0594516682992514,1.0617202384056281,1.0639936661289038,1.0662719618705387,1.0685551360542656,1.0708431991261369,1.0731361615545731,1.0754340338304105,1.0777368264669487,1.0800445499999995,1.0818283313840205,1.0836150588280218,1.0854047371976614,1.0871973713666327,1.0889929662166786,1.0907915266376047,1.0925930575272924,1.0943975637917123,1.0962050503449376,1.0980155221091579,1.0998289840146915,1.1016454410000001,1.1034648980117012,1.1052873600045827,1.107112831941615,1.1089413187939658,{"$f":"BV51*(1+BW50*BW7)","v":1.1107728255410128},1.1126073571703574,1.1144449186778389,1.1162855150675473,1.1181291513518372,1.1199758325513418,1.1218255636949861,1.1236783498200009,1.1255341959719363,1.1273931072046752,1.1292550885804482,1.131120145169846,1.1329882820518338,1.1348595043137653,1.1367338170513963,1.1386112253688987,1.1404917343788745,1.1423753492023692,1.1442620749688863,1.1461519168164014,1.1480448798913754,1.1499409693487692,1.1518401903520576,1.1537425480732433,1.1556480476928708,1.1575566944000408,1.1594684933924244,1.161383449876277,1.1633015690664523,1.1652228561864169,1.1671473164682644,1.1690749551527297,1.1710057774892033,1.1729397887357451,1.1748769941590993,1.1768173990347086,1.1787610086467288,1.1807078282880423,1.1826578632602738,1.1846111188738033,1.1865676004477821,1.1885273133101459,1.1904902627976304,1.1924564542557849,1.1944258930389879,1.1963985845104605,1.1983745340422818,1.2003537470154033,1.2023362288196637,1.2043219848538036,1.2063110205254797,1.2083033412512798,1.2102989524567382,1.2122978595763494,1.2143000680535836,1.2163055833409013,1.2183144108997683,1.2203265562006704,1.2223420247231283,1.2243608219557123,1.226382953396058,1.2284084245508806,1.2304372409359901,1.2324694080763063,{"$f":"EH51*(1+EI50*EI7)","v":1.2345049315058738},1.2365438167678773,1.2385860694146562,1.2406316950077203,1.2426806991177646,1.2447330873246847,1.2467888652175916,1.2488480383948273,1.2509106124639799,1.252976593041899,1.2550459857547107,1.2571187962378332,1.259195030135992,1.2612746931032355,1.2633577908029499,1.2654443289078752,1.2675343131001204,1.2696277490711789,1.2717246425219439,1.2738249991627244,1.2759288247132601,1.2780361249027374,1.2801469054698054,1.2822611721625903,1.2843789307387123,1.2865001869653008,1.2886249466190096,1.2907532154860335,1.2928849993621236,1.2950203040526034,1.2971591353723837,1.2993014991459797,1.3014474012075261,1.3035968474007931,1.3057498435792023,1.307906395605843,1.3100665093534876,1.3122301907046077,1.3143974455513907,1.3165682797957552,1.3187426993493672,1.3209207101336564,1.3231023180798323,1.3252875291289001,1.3274763492316775,1.3296687843488098,1.3318648404507873,1.3340645235179609,1.3362678395405583,1.3384747945187008,1.3406853944624193,1.3428996453916711,1.3451175533363553,1.3473391243363304,1.3495643644414299,1.3517932797114793,1.3540258762163122,1.3562621600357871,1.3585021372598043,1.3607458139883213,1.3629931963313706,1.365244290409076,1.3674991023516689,1.3697576382995056,{"$f":"GT51*(1+GU50*GU7)","v":1.3720199044030834},1.374285906823058,1.3765556517302593,1.3788291453057095,1.3811063937406391,1.3833874032365037,1.3856721800050011,1.3879607302680885,1.3902530602579988,1.3925491762172582,1.3948490843987029,1.3971527910654964,1.3994603024911458,1.4017716249595198,1.4040867647648652,1.4064057282118245,1.4087285216154526,1.4110551513012344,1.4133856236051017,1.4157199448734508,1.4180581214631593,1.4204001597416041,1.4227460660866778,1.4250958468868071,1.4274495085409695,1.429807057458711,1.4321685000601634,1.4345338427760619,1.4369030920477626,1.4392762543272599,1.4416533360772046,1.4440343437709207,1.4464192838924232,1.4488081629364369,1.4512009874084122,1.4535977638245441,1.4559984987117898,1.458403198607886,1.4608118700613675,1.4632245196315838,1.4656411538887186,1.468061779413806,1.4704864027987496,1.4729150306463399,1.4753476695702725,1.4777843261951664,1.4802250071565812,1.4826697191010358,1.4851184686860264,1.4875712625800446,1.4900281074625956,1.4924890100242165,1.4949539769664939,1.4974230150020831,1.4998961308547256,1.5023733312592678,1.5048546229616793,1.507340012719071,1.5098295072997141,1.5123231134830577,1.5148208380597481,1.5173226878316468,1.5198286696118488,1.5223387902247021,{"$f":"JF51*(1+JG50*JG7)","v":1.5248530565058251},1.5273714753021261,1.5298940534718215,1.5324207978844544,1.534951715420914,1.5374868129734536,1.5400260974457094,1.5425695757527198,1.545117254820944,1.5476691415882806,1.5502252430040868,1.5527855660291972,1.5553501176359426,1.5579189048081694,1.5604919345412587,1.5630692138421443,1.565650749729333,1.5682365492329233,1.5708266193946243,1.573420967267775,1.5760195999173636,1.5786225244200469,1.5812297478641693,1.5838412773497816,1.5864571199886619,1.5890772829043334,1.5917017732320844,1.5943305981189877,1.5969637647239203,1.5996012802175825,1.6022431517825175,1.6048893866131313,1.6075399919157118,1.6101949749084488,1.6128543428214535,1.6155181028967782,1.6181862623884362,1.620858828562421,1.6235358086967271,1.6262172100813685,1.6289030400183999,1.6315933058219354,1.6342880148181691,1.6369871743453952,1.6396907917540273,1.6423988744066191,1.6451114296778839,1.6478284649547152,1.6505499876362064,1.653276005133671,1.6560065248706632,1.6587415542829975,1.6614811008187693,1.6642251719383754,1.6669737751145337,1.6697269178323042,1.6724846075891089,1.6752468518947525,1.6780136582714427,1.6807850342538104,1.6835609873889315,1.6863415252363454,1.6891266553680773,1.6919163853686583,{"$f":"LR51*(1+LS50*LS7)","v":1.6947107228351457},1.6975096753771439,1.7003132506168255,1.7031214561889514,1.7059342997408922,1.7087517889326487,1.7115739314368725,1.7144007349388877,1.717232207136711,1.7200683557410732,1.7229091884754397,1.7257547130760322,1.7286049372918493,1.7314598688846874,1.7343195156291626,1.737183885312731,1.7400529857357108,1.7429268247113023,1.7458054100656106,1.7486887496376662,1.7515768512794461,1.7544697228558954,1.7573673722449494,1.7602698073375538,1.7631770360376873,1.7660890662623823,1.7690059059417469,1.7719275630189868,1.774854045450426,1.7777853612055294,1.780721518266924,1.7836625246304207,1.7866083883050361,1.7895591173130145,1.7925147196898497,1.7954752034843062,1.7984405767584424,1.8014108475876311,1.8043860240605831,1.8073661142793678,1.8103511263594358,1.8133410684296414,1.8163359486322639,1.8193357751230306,1.8223405560711383,1.8253502996592763,1.828365014083648,1.8313847075539937,1.8344093882936126,1.8374390645393852,1.8404737445417962,1.8435134365649566,1.8465581488866261,1.8496078897982355,1.8526626676049105,1.8557224906254923,1.8587873671925623,1.861857305652463,1.8649323143653223,1.8680124017050748,1.8710975760594859,1.8741878458301739,1.8772832194326332,1.8803837052962566,{"$f":"OD51*(1+OE50*OE7)","v":1.8834893118643594},1.8866000475942011,1.8897159209570096,1.8928369404380032,1.8959631145364144,1.8990944517655133,1.9022309606526295,1.9053726497391772,1.9085195275806766,1.9116716027467784,1.9148288838212868,1.9179913794021828,1.9211590981016475,1.9243320485460862,1.9275102393761507,1.9306936792467642,1.9338823768271436,1.9370763408008242,1.940275579865683,1.9434801027339617,1.946689918132291,1.9499050348017148,1.9531254614977134,1.9563512069902274,1.9595822800636815,1.962818689517009,1.9660604441636749,1.9693075528317006,1.9725600243636876,1.9758178676168419,1.9790810914629977,1.9823497047886418,1.9856237164949377,1.9889031354977502,1.9921879707276688,1.995478231130033,1.9987739256649562,2.0020750633073501,2.0053816530469493,2.0086937038883357,2.0120112248509625,2.0153342249691799,2.018662713292259,2.0219966988844162,2.025336190824838,2.0286811982077064,2.0320317301422235,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"QP51*(1+QQ50*QQ7)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"TB51*(1+TC50*TC7)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"VN51*(1+VO50*VO7)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"XZ51*(1+YA50*YA7)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"InputC!F53","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1.0022226272943571,1.0044501946608038,1.006682713079279,1.0089201935541265,1.0111626471141479,1.0134100848126582,1.0156625177275396,1.0179199569612962,1.0201824136411093,1.022449898918891,1.0247224239713408,1.0269999999999992,1.0291154518491277,1.031235261182702,1.033359436976427,1.0354879882244952,1.0376209239396266,1.0397582531531051,1.0418999849148183,1.0440461282932945,1.046196692375742,1.0483516862680871,1.0505111190950129,1.052674999999998,1.0549290594424299,1.0571879454305382,1.0594516682992514,1.0617202384056281,1.0639936661289038,1.0662719618705387,1.0685551360542656,1.0708431991261369,1.0731361615545731,1.0754340338304105,1.0777368264669487,1.0800445499999995,1.0818283313840205,1.0836150588280218,1.0854047371976614,1.0871973713666327,1.0889929662166786,1.0907915266376047,1.0925930575272924,1.0943975637917123,1.0962050503449376,1.0980155221091579,1.0998289840146915,1.1016454410000001,1.1034648980117012,1.1052873600045827,1.107112831941615,1.1089413187939658,1.1107728255410128,{"$f":"IF($F$52,BX51,1)","v":1.1126073571703574},1.1144449186778389,1.1162855150675473,1.1181291513518372,1.1199758325513418,1.1218255636949861,1.1236783498200009,1.1255341959719363,1.1273931072046752,1.1292550885804482,1.131120145169846,1.1329882820518338,1.1348595043137653,1.1367338170513963,1.1386112253688987,1.1404917343788745,1.1423753492023692,1.1442620749688863,1.1461519168164014,1.1480448798913754,1.1499409693487692,1.1518401903520576,1.1537425480732433,1.1556480476928708,1.1575566944000408,1.1594684933924244,1.161383449876277,1.1633015690664523,1.1652228561864169,1.1671473164682644,1.1690749551527297,1.1710057774892033,1.1729397887357451,1.1748769941590993,1.1768173990347086,1.1787610086467288,1.1807078282880423,1.1826578632602738,1.1846111188738033,1.1865676004477821,1.1885273133101459,1.1904902627976304,1.1924564542557849,1.1944258930389879,1.1963985845104605,1.1983745340422818,1.2003537470154033,1.2023362288196637,1.2043219848538036,1.2063110205254797,1.2083033412512798,1.2102989524567382,1.2122978595763494,1.2143000680535836,1.2163055833409013,1.2183144108997683,1.2203265562006704,1.2223420247231283,1.2243608219557123,1.226382953396058,1.2284084245508806,1.2304372409359901,1.2324694080763063,1.2345049315058738,{"$f":"IF($F$52,EJ51,1)","v":1.2365438167678773},1.2385860694146562,1.2406316950077203,1.2426806991177646,1.2447330873246847,1.2467888652175916,1.2488480383948273,1.2509106124639799,1.252976593041899,1.2550459857547107,1.2571187962378332,1.259195030135992,1.2612746931032355,1.2633577908029499,1.2654443289078752,1.2675343131001204,1.2696277490711789,1.2717246425219439,1.2738249991627244,1.2759288247132601,1.2780361249027374,1.2801469054698054,1.2822611721625903,1.2843789307387123,1.2865001869653008,1.2886249466190096,1.2907532154860335,1.2928849993621236,1.2950203040526034,1.2971591353723837,1.2993014991459797,1.3014474012075261,1.3035968474007931,1.3057498435792023,1.307906395605843,1.3100665093534876,1.3122301907046077,1.3143974455513907,1.3165682797957552,1.3187426993493672,1.3209207101336564,1.3231023180798323,1.3252875291289001,1.3274763492316775,1.3296687843488098,1.3318648404507873,1.3340645235179609,1.3362678395405583,1.3384747945187008,1.3406853944624193,1.3428996453916711,1.3451175533363553,1.3473391243363304,1.3495643644414299,1.3517932797114793,1.3540258762163122,1.3562621600357871,1.3585021372598043,1.3607458139883213,1.3629931963313706,1.365244290409076,1.3674991023516689,1.3697576382995056,1.3720199044030834,{"$f":"IF($F$52,GV51,1)","v":1.374285906823058},1.3765556517302593,1.3788291453057095,1.3811063937406391,1.3833874032365037,1.3856721800050011,1.3879607302680885,1.3902530602579988,1.3925491762172582,1.3948490843987029,1.3971527910654964,1.3994603024911458,1.4017716249595198,1.4040867647648652,1.4064057282118245,1.4087285216154526,1.4110551513012344,1.4133856236051017,1.4157199448734508,1.4180581214631593,1.4204001597416041,1.4227460660866778,1.4250958468868071,1.4274495085409695,1.429807057458711,1.4321685000601634,1.4345338427760619,1.4369030920477626,1.4392762543272599,1.4416533360772046,1.4440343437709207,1.4464192838924232,1.4488081629364369,1.4512009874084122,1.4535977638245441,1.4559984987117898,1.458403198607886,1.4608118700613675,1.4632245196315838,1.4656411538887186,1.468061779413806,1.4704864027987496,1.4729150306463399,1.4753476695702725,1.4777843261951664,1.4802250071565812,1.4826697191010358,1.4851184686860264,1.4875712625800446,1.4900281074625956,1.4924890100242165,1.4949539769664939,1.4974230150020831,1.4998961308547256,1.5023733312592678,1.5048546229616793,1.507340012719071,1.5098295072997141,1.5123231134830577,1.5148208380597481,1.5173226878316468,1.5198286696118488,1.5223387902247021,1.5248530565058251,{"$f":"IF($F$52,JH51,1)","v":1.5273714753021261},1.5298940534718215,1.5324207978844544,1.534951715420914,1.5374868129734536,1.5400260974457094,1.5425695757527198,1.545117254820944,1.5476691415882806,1.5502252430040868,1.5527855660291972,1.5553501176359426,1.5579189048081694,1.5604919345412587,1.5630692138421443,1.565650749729333,1.5682365492329233,1.5708266193946243,1.573420967267775,1.5760195999173636,1.5786225244200469,1.5812297478641693,1.5838412773497816,1.5864571199886619,1.5890772829043334,1.5917017732320844,1.5943305981189877,1.5969637647239203,1.5996012802175825,1.6022431517825175,1.6048893866131313,1.6075399919157118,1.6101949749084488,1.6128543428214535,1.6155181028967782,1.6181862623884362,1.620858828562421,1.6235358086967271,1.6262172100813685,1.6289030400183999,1.6315933058219354,1.6342880148181691,1.6369871743453952,1.6396907917540273,1.6423988744066191,1.6451114296778839,1.6478284649547152,1.6505499876362064,1.653276005133671,1.6560065248706632,1.6587415542829975,1.6614811008187693,1.6642251719383754,1.6669737751145337,1.6697269178323042,1.6724846075891089,1.6752468518947525,1.6780136582714427,1.6807850342538104,1.6835609873889315,1.6863415252363454,1.6891266553680773,1.6919163853686583,1.6947107228351457,{"$f":"IF($F$52,LT51,1)","v":1.6975096753771439},1.7003132506168255,1.7031214561889514,1.7059342997408922,1.7087517889326487,1.7115739314368725,1.7144007349388877,1.717232207136711,1.7200683557410732,1.7229091884754397,1.7257547130760322,1.7286049372918493,1.7314598688846874,1.7343195156291626,1.737183885312731,1.7400529857357108,1.7429268247113023,1.7458054100656106,1.7486887496376662,1.7515768512794461,1.7544697228558954,1.7573673722449494,1.7602698073375538,1.7631770360376873,1.7660890662623823,1.7690059059417469,1.7719275630189868,1.774854045450426,1.7777853612055294,1.780721518266924,1.7836625246304207,1.7866083883050361,1.7895591173130145,1.7925147196898497,1.7954752034843062,1.7984405767584424,1.8014108475876311,1.8043860240605831,1.8073661142793678,1.8103511263594358,1.8133410684296414,1.8163359486322639,1.8193357751230306,1.8223405560711383,1.8253502996592763,1.828365014083648,1.8313847075539937,1.8344093882936126,1.8374390645393852,1.8404737445417962,1.8435134365649566,1.8465581488866261,1.8496078897982355,1.8526626676049105,1.8557224906254923,1.8587873671925623,1.861857305652463,1.8649323143653223,1.8680124017050748,1.8710975760594859,1.8741878458301739,1.8772832194326332,1.8803837052962566,1.8834893118643594,{"$f":"IF($F$52,OF51,1)","v":1.8866000475942011},1.8897159209570096,1.8928369404380032,1.8959631145364144,1.8990944517655133,1.9022309606526295,1.9053726497391772,1.9085195275806766,1.9116716027467784,1.9148288838212868,1.9179913794021828,1.9211590981016475,1.9243320485460862,1.9275102393761507,1.9306936792467642,1.9338823768271436,1.9370763408008242,1.940275579865683,1.9434801027339617,1.946689918132291,1.9499050348017148,1.9531254614977134,1.9563512069902274,1.9595822800636815,1.962818689517009,1.9660604441636749,1.9693075528317006,1.9725600243636876,1.9758178676168419,1.9790810914629977,1.9823497047886418,1.9856237164949377,1.9889031354977502,1.9921879707276688,1.995478231130033,1.9987739256649562,2.0020750633073501,2.0053816530469493,2.0086937038883357,2.0120112248509625,2.0153342249691799,2.018662713292259,2.0219966988844162,2.025336190824838,2.0286811982077064,2.0320317301422235,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"IF($F$52,QR51,1)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"IF($F$52,TD51,1)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"IF($F$52,VP51,1)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"IF($F$52,YB51,1)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,{"$f":"IF($F$52,AAN51,1)","v":2.035387795752635},2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635,2.035387795752635]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"InputC!F51","v":1.4E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.4E-2},{"$f":"$F55*L$52","v":1.4E-2},1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4031116782121E-2,1.4062302725251254E-2,1.4093557983109907E-2,1.4124882709757772E-2,1.4156277059598071E-2,1.4187741187377215E-2,1.4219275248185554E-2,1.4250879397458147E-2,1.428255379097553E-2,1.4314298584864474E-2,1.4346113935598773E-2,1.437799999999999E-2,1.4407616325887787E-2,1.4437293656557829E-2,1.4467032117669977E-2,1.4496831835142932E-2,1.4526692935154772E-2,1.4556615544143472E-2,1.4586599788807456E-2,1.4616645796106123E-2,1.4646753693260389E-2,1.4676923607753219E-2,1.4707155667330182E-2,1.4737449999999973E-2,1.4769006832194018E-2,1.4800631236027534E-2,1.483232335618952E-2,1.4864083337678795E-2,1.4895911325804654E-2,1.4927807466187543E-2,1.4959771904759719E-2,1.4991804787765918E-2,1.5023906261764024E-2,1.5056076473625746E-2,1.5088315570537282E-2,1.5120623699999993E-2,1.5145596639376287E-2,1.5170610823592305E-2,1.519566632076726E-2,1.522076319913286E-2,1.5245901527033501E-2,1.5271081372926466E-2,1.5296302805382094E-2,1.5321565893083972E-2,1.5346870704829128E-2,1.5372217309528211E-2,1.5397605776205681E-2,1.5423036174000001E-2,1.5448508572163818E-2,1.5474023040064159E-2,1.5499579647182611E-2,1.5525178463115522E-2,1.5550819557574178E-2,{"$f":"$F55*BX$52","v":1.5576503000385005E-2},1.5602228861489745E-2,1.5627997210945661E-2,1.5653808118925722E-2,1.5679661655718786E-2,1.5705557891729807E-2,1.5731496897480012E-2,1.5757478743607108E-2,1.5783503500865454E-2,1.5809571240126274E-2,1.5835682032377844E-2,1.5861835948725672E-2,1.5888033060392714E-2,1.591427343871955E-2,1.5940557155164584E-2,1.5966884281304244E-2,1.5993254888833169E-2,1.6019669049564408E-2,1.6046126835429619E-2,1.6072628318479255E-2,1.6099173570882769E-2,1.6125762664928808E-2,1.6152395673025406E-2,1.6179072667700189E-2,1.6205793721600571E-2,1.6232558907493942E-2,1.6259368298267879E-2,1.6286221966930334E-2,1.6313119986609836E-2,1.6340062430555701E-2,1.6367049372138218E-2,1.6394080884848845E-2,1.6421157042300433E-2,1.6448277918227391E-2,1.6475443586485922E-2,1.6502654121054203E-2,1.6529909596032594E-2,1.6557210085643832E-2,1.6584555664233246E-2,1.6611946406268948E-2,1.6639382386342043E-2,1.6666863679166824E-2,1.669439035958099E-2,1.6721962502545831E-2,1.6749580183146449E-2,1.6777243476591944E-2,1.6804952458215647E-2,1.6832707203475291E-2,1.6860507787953252E-2,1.6888354287356716E-2,1.6916246777517917E-2,1.6944185334394336E-2,1.6972170034068892E-2,1.700020095275017E-2,1.7028278166772617E-2,1.7056401752596758E-2,1.7084571786809385E-2,1.7112788346123797E-2,1.7141051507379972E-2,1.7169361347544813E-2,1.7197717943712328E-2,1.7226121373103861E-2,1.7254571713068288E-2,1.7283069041082233E-2,{"$f":"$F55*EJ$52","v":1.7311613434750281E-2},1.7340204971805186E-2,1.7368843730108083E-2,1.7397529787648705E-2,1.7426263222545587E-2,1.7455044113046284E-2,1.7483872537527582E-2,1.751274857449572E-2,1.7541672302586585E-2,1.7570643800565951E-2,1.7599663147329664E-2,1.7628730421903889E-2,1.7657845703445297E-2,1.7687009071241298E-2,1.7716220604710252E-2,1.7745480383401686E-2,1.7774788486996505E-2,1.7804144995307216E-2,1.7833549988278141E-2,1.7863003545985641E-2,1.7892505748638324E-2,1.7922056676577276E-2,1.7951656410276264E-2,1.7981305030341972E-2,1.8011002617514212E-2,1.8040749252666136E-2,1.8070545016804468E-2,1.8100389991069731E-2,1.8130284256736448E-2,1.8160227895213373E-2,1.8190220988043716E-2,1.8220263616905367E-2,1.8250355863611102E-2,1.8280497810108834E-2,1.8310689538481802E-2,1.8340931130948826E-2,1.8371222669864507E-2,1.8401564237719471E-2,1.8431955917140572E-2,1.8462397790891139E-2,1.8492889941871191E-2,1.852343245311765E-2,1.8554025407804601E-2,1.8584668889243483E-2,1.8615362980883336E-2,1.8646107766311024E-2,1.8676903329251454E-2,1.8707749753567815E-2,1.8738647123261811E-2,1.876959552247387E-2,1.8800595035483394E-2,1.8831645746708973E-2,1.8862747740708626E-2,1.8893901102180019E-2,1.8925105915960711E-2,1.8956362267028373E-2,1.898767024050102E-2,1.9019029921637259E-2,1.9050441395836497E-2,1.9081904748639189E-2,1.9113420065727065E-2,1.9144987432923366E-2,1.917660693619308E-2,1.920827866164317E-2,{"$f":"$F55*GV$52","v":1.9240002695522812E-2},1.9271779124223631E-2,1.9303608034279933E-2,1.933548951236895E-2,1.9367423645311053E-2,1.9399410520070017E-2,1.9431450223753241E-2,1.9463542843611983E-2,1.9495688467041614E-2,1.9527887181581841E-2,1.9560139074916948E-2,1.9592444234876043E-2,1.9624802749433276E-2,1.9657214706708111E-2,1.9689680194965545E-2,1.9722199302616338E-2,1.975477211821728E-2,1.9787398730471424E-2,1.9820079228228312E-2,1.985281370048423E-2,1.9885602236382457E-2,1.991844492521349E-2,1.9951341856415301E-2,1.9984293119573573E-2,2.0017298804421952E-2,2.0050359000842288E-2,2.0083473798864868E-2,2.0116643288668676E-2,2.0149867560581639E-2,2.0183146705080864E-2,2.021648081279289E-2,2.0249869974493927E-2,2.0283314281110118E-2,2.0316813823717771E-2,2.0350368693543619E-2,2.0383978981965058E-2,2.0417644780510405E-2,2.0451366180859146E-2,2.0485143274842174E-2,2.0518976154442061E-2,2.0552864911793284E-2,2.0586809639182496E-2,2.0620810429048758E-2,2.0654867373983817E-2,2.068898056673233E-2,2.0723150100192139E-2,2.0757376067414502E-2,2.0791658561604368E-2,2.0825997676120624E-2,2.0860393504476341E-2,2.089484614033903E-2,2.0929355677530913E-2,2.0963922210029164E-2,2.099854583196616E-2,2.103322663762975E-2,2.1067964721463509E-2,2.1102760178066993E-2,2.1137613102195998E-2,2.1172523588762808E-2,2.1207491732836474E-2,2.1242517629643055E-2,2.1277601374565885E-2,2.1312743063145831E-2,2.1347942791081553E-2,{"$f":"$F55*JH$52","v":2.1383200654229766E-2},2.1418516748605503E-2,2.1453891170382364E-2,2.1489324015892798E-2,2.152481538162835E-2,2.1560365364239931E-2,2.1595974060538078E-2,2.1631641567493216E-2,2.1667367982235928E-2,2.1703153402057217E-2,2.1738997924408761E-2,2.1774901646903197E-2,2.1810864667314373E-2,2.1846887083577623E-2,2.1882968993790022E-2,2.1919110496210661E-2,2.1955311689260928E-2,2.1991572671524739E-2,2.202789354174885E-2,2.2064274398843092E-2,2.2100715341880656E-2,2.2137216470098371E-2,2.2173777882896942E-2,2.2210399679841269E-2,2.2247081960660667E-2,2.2283824825249182E-2,2.232062837366583E-2,2.2357492706134886E-2,2.2394417923046157E-2,2.2431404124955246E-2,2.2468451412583839E-2,2.2505559886819966E-2,2.2542729648718281E-2,2.2579960799500347E-2,2.2617253440554895E-2,2.2654607673438108E-2,2.2692023599873896E-2,2.2729501321754178E-2,2.2767040941139158E-2,2.2804642560257601E-2,2.2842306281507095E-2,2.2880032207454368E-2,2.2917820440835533E-2,2.2955671084556383E-2,2.2993584241692667E-2,2.3031560015490376E-2,2.3069598509366015E-2,2.3107699826906889E-2,2.3145864071871396E-2,2.3184091348189287E-2,2.3222381759961965E-2,2.3260735411462771E-2,2.3299152407137255E-2,2.3337632851603472E-2,2.337617684965226E-2,2.3414784506247524E-2,2.3453455926526538E-2,2.3492191215800196E-2,2.3530990479553347E-2,2.356985382344504E-2,2.3608781353308836E-2,2.3647773175153083E-2,2.3686829395161216E-2,2.372595011969204E-2,{"$f":"$F55*LT$52","v":2.3765135455280015E-2},2.3804385508635558E-2,2.3843700386645319E-2,2.3883080196372492E-2,2.3922525045057083E-2,2.3962035040116215E-2,2.4001610289144427E-2,2.4041250899913956E-2,2.4080956980375025E-2,2.4120728638656157E-2,2.4160565983064451E-2,2.4200469122085889E-2,2.4240438164385623E-2,2.4280473218808277E-2,2.4320574394378236E-2,2.436074180029995E-2,2.4400975545958232E-2,2.4441275740918551E-2,2.4481642494927326E-2,2.4522075917912247E-2,2.4562576119982537E-2,2.4603143211429292E-2,2.4643777302725753E-2,2.4684478504527624E-2,2.4725246927673351E-2,2.4766082683184459E-2,2.4806985882265816E-2,2.4847956636305964E-2,2.4888995056877413E-2,2.4930101255736938E-2,2.4971275344825891E-2,2.5012517436270507E-2,2.5053827642382204E-2,2.5095206075657895E-2,2.5136652848780288E-2,2.5178168074618194E-2,2.5219751866226835E-2,2.5261404336848165E-2,2.5303125599911148E-2,2.5344915769032101E-2,2.5386774958014981E-2,2.5428703280851696E-2,2.5470700851722428E-2,2.5512767784995938E-2,2.555490419522987E-2,2.5597110197171074E-2,2.5639385905755912E-2,2.5681731436110578E-2,2.5724146903551393E-2,2.5766632423585147E-2,2.5809188111909392E-2,2.5851814084412766E-2,2.5894510457175297E-2,2.5937277346468748E-2,2.5980114868756891E-2,2.6023023140695874E-2,2.6066002279134481E-2,2.6109052401114514E-2,2.6152173623871046E-2,2.6195366064832803E-2,2.6238629841622434E-2,2.6281965072056865E-2,2.6325371874147595E-2,2.6368850366101031E-2,{"$f":"$F55*OF$52","v":2.6412400666318815E-2},2.6456022893398136E-2,2.6499717166132045E-2,2.6543483603509801E-2,2.6587322324717187E-2,2.6631233449136815E-2,2.6675217096348482E-2,2.6719273386129474E-2,2.6763402438454899E-2,2.6807604373498016E-2,2.685187931163056E-2,2.6896227373423065E-2,2.6940648679645206E-2,2.698514335126611E-2,2.7029711509454699E-2,2.7074353275580009E-2,2.7119068771211539E-2,2.7163858118119562E-2,2.7208721438275463E-2,2.7253658853852076E-2,2.7298670487224008E-2,2.7343756460967986E-2,2.7388916897863182E-2,2.743415192089154E-2,2.7479461653238127E-2,2.752484621829145E-2,2.7570305739643808E-2,2.7615840341091626E-2,2.7661450146635787E-2,2.7707135280481968E-2,2.7752895867040987E-2,2.779873203092913E-2,2.7844643896968505E-2,2.7890631590187363E-2,2.7936695235820461E-2,2.7982834959309387E-2,2.8029050886302902E-2,2.8075343142657291E-2,2.8121711854436699E-2,2.8168157147913476E-2,2.821467914956852E-2,2.8261277986091626E-2,2.8307953784381827E-2,2.8354706671547731E-2,2.8401536774907889E-2,2.844844422199113E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,{"$f":"$F55*QR$52","v":2.849542914053689E-2},2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,{"$f":"$F55*TD$52","v":2.849542914053689E-2},2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,{"$f":"$F55*VP$52","v":2.849542914053689E-2},2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,{"$f":"$F55*YB$52","v":2.849542914053689E-2},2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,{"$f":"$F55*AAN$52","v":2.849542914053689E-2},2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2,2.849542914053689E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"InputC!F52","v":0},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,214182.92394879024,193375.12187028653,214004.88292168704,207015.40443388259,213826.9898924109,206843.32145662149,213649.24473793755,213560.42757533485,206585.46516323721,213382.90400261906,206413.7395759488,213205.52799759276,213116.89529462587,192412.65755653227,212939.74041116572,205985.04987101039,212762.73278891965,205813.82338305889,212585.87230547573,212497.49720257867,205557.250488894,212320.85719803823,205386.37961211812,212144.36402671516,212056.17246536363,198292.66159451767,211879.89931504318,204959.82357638536,211703.77269298999,204789.44931483519,211527.79247740153,211439.85723399589,204534.15343217066,211264.09639994596,204364.13301185251,211088.48166829697,211000.72905291614,190502.07618363888,210825.33324718382,203939.70002565294,210650.08324042012,203770.17374881322,210474.9789114286,210387.48133825106,203516.14852172285,210212.59529889497,203346.97432498084,210037.85463476065,209950.53878063394,189553.91155806812,209776.01595278096,202924.65382149801,{"$f":"SUM(BW32:BW33)","v":209601.63819822768},202755.97130878951,209427.40539638099,209340.34331506462,202503.21041298183,209166.32771638481,202334.87822800226,208992.45676936695,208905.57550265157,188610.46612598441,208731.92130770293,201914.65969301277,208558.41146399698,201746.81674486285,208385.04585154072,208298.41709456069,201495.31388752349,208125.26760421036,201327.81952345555,207952.26204556349,207865.81320323618,194374.277699042,207693.02331784272,200909.69249506728,207520.37706522871,200742.68493280539,207347.87432599836,207261.67673661804,200492.4338524405,207089.38904381328,200325.77313929217,206917.24456633689,206831.22599614025,186737.63900593302,206659.29611847096,199909.72720768381,206487.50915869378,199743.55087343746,206315.86499800716,206230.0964302244,199494.54533971785,206058.66624563694,199328.71412825183,205887.37856356823,205801.788123957,185808.21069147545,205630.71397359186,198914.73893541371,205459.78202978961,198749.38969200489,205288.99217434006,205203.65049283372,198501.62350561091,205033.07354848404,198336.61766724149,204862.63839739133,204777.47395747917,184883.40831636419,204607.25127530261,197924.70290671766,204437.17009190013,197760.17663755987,204267.23028964992,204182.31336972682,{"$f":"SUM(EI32:EI33)","v":197513.64363002701},204012.58541887798,197349.4590567172,203842.99855555437,203758.25799506073,190533.32345844535,203588.88254315557,196939.59447334896,203419.64788575852,196775.88708234471,203250.55390583319,203166.05963337515,196530.58111591011,202997.17645042692,196367.21372006944,202828.43365278485,202744.11486198223,183047.58940209917,202575.58242352423,195959.38910973983,202407.19007881364,195796.49652117869,202238.93771139655,202154.8639828077,195552.41148862825,201986.82136319153,195389.85720301088,201818.9184301575,201735.01930981892,182136.52715782335,201567.32568897179,194984.06241239086,201399.77146459915,194821.98057084801,201232.35652082672,201148.70124298122,194579.11039536441,200981.49500305552,194417.36517296796,200814.42775446555,200730.94621581223,181229.99944151187,200564.08723762314,194013.59009926347,200397.36696210605,193852.31496949869,200230.78527396347,200147.54636415333,193610.65360450998,199981.17234109918,193449.71341847486,199814.93661759485,199731.8705822443,186768.26881553727,199565.84209253985,193047.94800917528,199399.95161515818,192887.47557603245,199234.19903537561,199151.37442125892,192647.01700506173,198985.82847297663,192486.8778485707,198820.42013590128,{"$f":"SUM(GU32:GU33)","v":198737.76753581554},179430.45742832235,198572.56540109852,192087.11210119876,198407.50059179109,191927.43836950595,198242.57299374044,198160.16061328968,191688.17660602144,197995.43861829553,191528.83449219994,197830.85354959147,197748.6123270255,178537.39832948337,197584.23243437192,191131.05845406247,197419.9891836335,190972.17944853252,197255.8824612257,197173.88026267645,190734.10853579847,197009.97812000013,190575.55949761538,196846.21222210603,196764.38032955659,177648.78415357135,196600.8185865132,190179.76326555572,196437.39280529247,190021.67503068721,196274.10287287523,196192.50881467512,189784.7890416157,196029.42244375759,189627.02913178457,195866.4716395064,195785.04703966115,183077.61394799009,195622.29937414362,189233.2028519359,195459.68699374123,189075.90145191469,195297.20978599729,195216.0218367551,188840.194488918,195053.74717734705,188683.21977979876,194891.60740986452,194810.58807555115,175884.80218777343,194648.65043574266,188291.35364733875,194486.84740770987,188134.83516593993,194325.17887955584,194244.39501799099,187900.30136078381,194082.9280300517,187744.10794428494,193921.59526265552,193840.9791767913,175009.39048124061,193679.84753104174,187354.19220319184,{"$f":"SUM(JG32:JG33)","v":193518.84982707977},187198.45274368234,193357.9859535654,193277.60416845759,186965.08625733978,193116.94083205445,186809.6702448212,192956.41104815356,192876.1962036952,174138.33586324763,192715.86654042068,186421.69518763066,192555.67015228033,186266.7308726722,192395.60692848827,192315.62521862742,186034.52589517811,192155.76153383573,185879.88341735408,191996.03073683038,191916.21513672403,179459.88867087991,191756.68346430711,185493.83938491775,191597.28440368897,185339.64635647027,191438.01784463515,191358.43421877161,185108.59710677687,191199.36620557506,184954.72431361995,191040.43041875734,190961.01207588887,172409.21125662336,190802.2744225791,184570.60169486474,190643.66872103428,184417.17611409034,190485.1948615686,190406.00733836353,184187.27683992329,190247.73103655508,184034.16990056823,190089.58630300994,190010.56324015537,171551.09821916488,189852.61565397051,183651.95913225727,189694.79936280186,183499.29717942467,189537.1142575095,189458.32086548558,183270.54215713969,189300.8323345689,183118.19725978826,189143.47471707559,189064.84496685205,170697.25617152007,188907.68351547953,182737.88882628269,188750.65270564327,182585.98670067219,188593.75242874658,188515.35120623882,{"$f":"SUM(LS32:LS33)","v":182358.37023511264},188358.64652533017,182206.78358693857,188202.07210626418,188123.83371108084,175913.65185103338,187967.45448178003,181828.36801996065,187811.20524378796,181677.22193976937,187655.08588904855,187577.07488415556,181450.73836412455,187421.15015188619,181299.90619117924,187265.35503312183,187187.5060451311,169002.30012139902,187031.90514463576,180923.37406957662,186876.43358845802,180772.98027182446,186721.09126907954,186643.46853961496,180547.62394748838,186488.31987403397,180397.54249460687,186333.3001768472,186255.83865789633,168161.14392076663,186101.01221231773,180022.88444411804,185946.31446728582,179873.23918455397,185791.7453158173,185714.50892926141,179649.00450098512,185560.13246773905,179499.67003169257,185405.88433271096,185328.80835429375,167324.17431258512,185174.75250902434,179126.87672471354,185020.82472373478,178977.97627772234,184867.02489197429,184790.17292542578,178754.85765230385,184636.56482455737,178606.26644872263,184483.08441147819,184406.39205468696,172437.49083294711,184253.10297430417,178235.32860407454,184099.94131652263,178087.16926258412,183946.90697542144,183870.43751554977,177865.16114048491,183717.59395106,177717.30950324188,183564.8774388333,{"$f":"SUM(OE32:OE33)","v":183488.5667943111},165662.71162745764,183336.04066248203,177348.21788594013,183183.64131904801,177200.79596132919,183031.36865861531,182955.27980161284,176979.89281536557,182803.19696826048,176832.77706350017,182651.2405548082,182575.30972270141,164838.17718621687,182423.54274208777,176465.52248452435,182271.90191881949,176318.83430653051,182120.38714802742,182044.67699956219,176099.03063702863,181893.35111104543,175952.64710790099,181742.15101321318,181666.59810312401,164017.74660780746,181515.58649528754,175587.22042396624,181364.70041688764,175441.26234059469,181213.93976357713,181138.60643874557,175222.55267525365,180988.03372760775,175076.89772445371,180837.58618107057,180762.40931201013,169030.02087605206,180612.14931731863,174713.28983778291,180462.0142272801,174568.0582152156,180312.00393806669,180237.04556134681,174350.43710897115,180087.22227888263,174205.50711022769,179937.52353805138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TC32:TC33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YA32:YA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAM32:AAM33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Volumes Applied - Battery","kWh",null,null,null,"kWh",null,{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,{"$f":"SUM(K59:XFD59)","v":1650150.0779753728},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,3005.2256186616164,2719.2995032723234,3016.0902261254432,2924.0683067416608,3026.9941117368453,2934.639511164014,3037.9374174956929,3043.4238974456921,2950.5680186276368,3054.4266007989618,2961.2350258295751,3065.4690815493864,3070.5064599693696,2777.918040382357,3080.6060636566422,2986.1306285335677,3090.7388872690217,2995.952700657434,3100.9050400745009,3106.0006491691443,3010.7464177746592,3116.2170014282874,3020.6494569047914,3126.4669576255078,3131.8590599498684,2934.8565610708556,3142.6711793175987,3046.5398985153352,3153.5206253730835,3057.0574704784322,3164.4075269792756,3169.8650640051619,3072.9019484941923,3180.8083915290281,3083.5105301820863,3191.7894987106652,3195.7319328497933,2890.0328588683178,3203.6314159887652,3104.1178809926528,3211.5504257448551,3111.790904693491,3219.4890103856224,3223.4656584039881,3123.336017707682,3231.4336961345221,3131.0565464402735,3239.4214299412674,3243.4226980830354,2933.16159478383,3251.4400673287782,3150.4414651446937,3259.4772545925857,{"$f":"BX55*BX57+BX56*BX58","v":3158.2289954373355},3267.5343088623285,3271.5703014662372,3169.9463992712585,3279.6572483621085,3177.7821435259903,3287.7641852640218,3291.8251654040419,2976.9339523993403,3299.9621800025607,3197.4563485743292,3308.1193083687476,3205.3600942713715,3316.2966002215298,3320.3928230261563,3217.2523600671634,3328.6004536007486,3225.2050392361898,3336.8283724976086,3340.9499557340528,3129.2652343918448,3349.2084011850566,3245.1728477261895,3357.4872605668788,3253.1945431412992,3365.7865843404193,3369.9439361772124,3265.2642804109437,3378.2740514254506,3273.3356395453725,3386.6247577640343,3390.8078484931743,3066.4480958248328,3399.1895369418612,3293.6014329999844,3407.5919439639356,3301.7428383284582,3416.0151207733352,3420.2345138872465,3313.9926955263836,3428.6889416807849,3322.1845057191872,3437.1642678510352,3441.4097839656911,3112.2095236638374,3449.9165546003878,3342.7527310480045,3458.4443529973028,3351.015632753004,3466.9932311346552,3471.2755913843116,3363.4482978572382,3479.8561868726238,3371.7623566318848,3488.4579926097326,3492.7668657006848,3158.6538615709151,3501.400585156422,3392.637527106926,3510.0556461773144,3401.0237383114827,3518.732101517267,3523.0783685781334,3413.6419394134687,{"$f":"EJ55*EJ57+EJ56*EJ58","v":3531.7870145955872},3422.0800711183515,3540.5171873880718,3544.8903629484789,3320.2838472532885,3553.6529257165789,3443.2667673644046,3562.4371485357387,3451.7781282492715,3571.2430849471234,3575.6542125176934,3464.5846341524948,3584.492819996698,3473.1486903612467,3593.3532755005731,3597.7917131334439,3253.632184676896,3606.6850419772336,3494.6515613609922,3615.6003541108375,3503.2899395684335,3624.53770387443,3629.0146598854963,3516.2875603959742,3637.9851682758181,3524.9794203137617,3646.9778507349502,3651.4825243637051,3302.1870109061351,3660.5085707404246,3546.803184427898,3669.5569284694916,3555.5704754715043,3678.6276527020132,3683.1714195290579,3568.7620632826674,3692.2757972233935,3577.5836341585341,3701.402679896119,3705.9745779782997,3351.4664338372563,3715.135322467308,3599.7330801611215,3724.3187112669621,3608.6312078417427,3733.5248003514052,3738.1363750301653,3622.0196572578752,3747.3766197960626,3630.9728748032589,3756.6397053881828,3761.2798311323481,3522.962740636337,3770.5772838697226,3653.4528629325187,3779.8977188448675,3662.4837797603986,3789.2411928672418,3793.9215873124845,3676.0720286000619,3803.2997267307155,3685.1588574135412,3812.7010478349466,3817.4104194208062,{"$f":"GV55*GV57+GV56*GV58","v":3452.2424845798132},3826.846620540422,3707.9743204383303,3836.306146867913,3717.1400080615495,3845.7890560605165,3850.5392972880859,3730.9310379851586,3860.05738919755,3740.1534719835408,3869.5990087395362,3874.3786595413685,3503.7612256131092,3883.9556796225697,3763.3094162857556,3893.5563729999817,3772.6118859250573,3903.180798191278,3908.00192854345,3786.6087230891462,3917.6620614927338,3795.9687859449987,3927.3460731837131,3932.1970519971155,3556.0487946442972,3941.9169925190567,3819.4702926181117,3951.6609596201592,3828.91158550823,3961.4290126913743,3966.3220900655797,3843.117301229478,3976.1263837712368,3852.6170468151731,3985.9549125674603,3990.8782838394932,3738.0136888534789,4000.7432776422643,3876.4692727791798,4010.6326565792851,3886.0514606167421,4020.5464809278151,4025.5125790087695,3900.4691720459109,4035.463184820454,3910.1106848843119,4045.4383873894644,4050.4352314522148,3662.9764816275051,4060.4474432048519,3934.3188640173075,4070.484403997641,3944.0440494154241,4080.5461750073755,4085.5863835026835,3958.676920221355,4095.6854848752173,3968.4623159432172,4105.8095500690879,4110.8809633767287,3717.6400626508394,4121.042590052205,3993.0317602298674,4131.2293351044009,{"$f":"JH55*JH57+JH56*JH58","v":4002.9020771795081},4141.441260623068,4146.5566855023299,4017.7533182433203,4156.8064984748171,4027.6847440515257,4167.0816478104471,4172.2287431798304,3773.1194029631783,4182.5420145371354,4052.6208447486656,4192.8807791194376,4062.6384590869216,4203.2450999430675,4208.4368636805666,4077.7113292065728,4218.8396373626592,4087.7909643472885,4229.2681255092393,4234.4920323640836,3966.19191480071,4244.9592114374991,4113.0991931669269,4255.4522641781505,4123.2663030522572,4265.9712545427765,4271.24049636378,4138.5641096576255,4281.7985134291957,4148.7941658984946,4292.3826287029533,4297.684493321668,3886.5742383068168,4308.3078769173435,4174.4800762084669,4318.9575202999358,4184.7989126030388,4329.6334883806257,4334.9813645113654,4200.3250124816641,4345.696941698774,4210.7077345971302,4356.4390065650914,4361.8199923323064,3944.5746286572603,4372.6019115322497,4236.7769626396703,4383.4104824009537,4247.2497897988978,4394.2457708182901,4399.6734547396736,4263.0075898325595,4410.5489433610564,4273.5452560964395,4421.45131494409,4426.9126026059375,4003.4405743977559,4437.8554232795113,4300.0035222249362,4448.8252933518525,4310.6326381943245,4459.8222796859754,4465.3309623910782,4326.6255961066163,{"$f":"LT55*LT57+LT56*LT58","v":4476.3687488476799},4337.3205187920157,4487.4338194475813,4492.976607370787,4208.298742173798,4504.0827306938627,4364.1736287262265,4515.2163070811421,4374.9613658456319,4526.3774043934545,4531.968294648862,4391.1929909606815,4543.1708009548302,4402.0475168473804,4554.4009985726925,4560.0265030075243,4123.8209924729517,4571.2983659893653,4429.3013629473799,4582.5980917248535,4440.2500883627899,4593.9257490875234,4599.6000736985716,4456.7239423753135,4610.9697580124239,4467.7404532647161,4622.367546883047,4628.0770022302077,4185.3618798028119,4639.5170782482173,4495.4010158238452,4650.985432823225,4506.513132006804,4662.4821358565823,4668.241139936551,4523.2328297636441,4679.7804971005608,4534.4137430014134,4691.3483782331841,4697.1430373146677,4247.8211583092698,4708.753836657128,4562.4870915585398,4720.393336565081,4573.7650368333188,4732.0616079830334,4737.9065552263592,4590.7342471266429,4749.6181173140039,4602.0820161331449,4761.3586290410994,4767.2397633750988,4465.1844095828183,4779.0238337919927,4630.5743108044871,4790.837033080621,4642.0205598831262,4802.679433244215,4808.61160620379,4659.2430062554768,4820.4979430753565,4670.7601210641224,4832.4136616096121,4838.3825616895238,{"$f":"OF55*OF57+OF56*OF58","v":4375.5499149732441},4850.3424889515964,4699.6776138949735,4862.331979783371,4711.2946784203032,4874.3511072626079,4880.3718076312025,4728.7741399816441,4892.4355274976942,4740.4631277852868,4904.5290674973112,4910.5870430749155,4440.8474205669763,4922.7254515410586,4769.812164121885,4934.8938647619889,4781.6025932186531,4947.0923569060224,4953.2029058019198,4799.3429054756234,4965.4466557973701,4811.206331181088,4977.7206709397969,4983.8690513126512,4507.1193783597728,4996.1886045057699,4840.9933510629789,5008.538610222683,4852.959731897211,5020.9191437385425,5027.1208819954263,4870.9647875947403,5039.5473487577628,4883.0052543856509,5052.0045323219865,5058.2446666251099,4737.7510564477052,5070.7480678165766,4913.2367939588148,5083.2823759830235,4925.3817523055068,5095.8476675229504,5102.141955984127,4943.6555022810071,5114.7538662446968,4955.8756521889918,5127.3969517022315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD55*TD57+TD56*TD58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB55*YB57+YB56*YB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"InputC!F56+InputC!F57","v":6},{"$f":"F62/(months/Months_Period)","v":0.5},null,"USD",null,{"$f":"$G62*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G62*(BW14+BW15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G62*(EI14+EI15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G62*(GU14+GU15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G62*(JG14+JG15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G62*(LS14+LS15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G62*(OE14+OE15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G62*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G62*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G62*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G62*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G62*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"InputC!F58","v":0},{"$f":"F63/months","v":0},null,"USD",null,{"$f":"$G63*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G63*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K64:XFD64)","v":252000},"USD",null,{"$f":"SUM(K62:K63)","v":0},{"$f":"SUM(L62:L63)","v":0},0,0,0,0,0,0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(BX62:BX63)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(EJ62:EJ63)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(GV62:GV63)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(JH62:JH63)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(LT62:LT63)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(OF62:OF63)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR62:QR63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD62:TD63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP62:VP63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB62:YB63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN62:AAN63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":370122.74387286161},"USD",null,{"$f":"K64*K51","v":0},{"$f":"L64*L51","v":0},0,0,0,0,0,0,0,0,0,0,601.33357637661425,602.67011679648226,604.00962784756746,605.35211613247589,606.69758826848874,608.0460508875949,609.39751063652375,610.75197417677771,612.10944818466555,613.46993935133457,614.83345438280446,616.19999999999959,617.46927110947661,618.74115670962124,620.01566218585617,621.2927929346971,622.57255436377591,623.85495189186304,625.13999094889095,626.42767697597662,627.71801542544517,629.01101176085228,630.30667145700772,631.60499999999877,632.95743566545798,634.31276725832288,635.67100097955085,637.03214304337689,638.39619967734222,639.76317712232321,641.13308163255931,642.50591947568216,643.88169693274392,645.26042029824623,646.64209588016922,648.0267299999997,649.0969988304123,650.16903529681304,651.24284231859679,652.31842281997967,653.39577973000712,654.47491598256283,655.5558345163754,656.63853827502737,657.72303020696256,658.80931326549467,659.89739040881489,660.9872646,662.07893880702068,663.17241600274963,664.26769916496903,665.36479127637949,666.46369532460767,{"$f":"BX64*BX51","v":667.56441430221446},668.66695120670329,669.77130904052831,670.87749081110235,671.9854995308051,673.09533821699165,674.20700989200054,675.32051758316175,676.43586432280517,677.55305314826887,678.67208710190766,679.7929692311003,680.91570258825914,682.04029023083774,683.1667352213392,684.29504062732474,685.42520952142149,686.55724498133179,687.69115008984079,688.82692793482522,689.96458160926159,691.10411421123456,692.24552884394598,693.38882861572245,694.53401664002445,695.68109603545463,696.83006992576622,697.98094143987134,699.13371371185008,700.28838988095868,701.44497309163785,702.60346649352198,703.76387324144707,704.92619649545964,706.09043942082519,707.25660518803727,708.42469697282536,709.59471795616423,710.76667132428202,711.94056026866929,713.1163879860876,714.29415767857824,715.47387255347098,716.65553582339271,717.83915070627631,719.02472042536908,720.21224820924203,721.40173729179821,722.59319091228213,723.78661231528781,724.98200475076783,726.17937147404291,727.37871574580959,728.58004083215019,729.78335000454081,730.98864653986095,732.19593372040231,733.40521483387693,734.61649317342733,735.82977203763483,737.04505473052836,738.26234456159398,739.48164484578376,740.70295890352429,{"$f":"EJ64*EJ51","v":741.92629006072639},743.15164164879377,744.37901700463215,745.60841947065876,746.8398523948108,748.07331913055498,749.30882303689634,750.54636747838799,751.78595582513935,753.02759145282641,754.27127774269991,755.51701808159521,756.76481586194132,758.01467448176993,759.26659734472514,760.52058786007228,761.77664944270737,763.03478551316641,764.29499949763465,765.55729482795607,766.82167494164241,768.08814328188316,769.35670329755419,770.62735844322742,771.9001121791805,773.17496797140575,774.4519292916201,775.73099961727416,777.012182431562,778.29548122343022,779.58089948758777,780.86844072451572,782.15810844047587,783.44990614752135,784.7438373635058,786.03990561209253,787.33811442276465,788.63846733083437,789.94096787745309,791.24561960962035,792.55242608019387,793.86139084789932,795.17251747734008,796.48580953900648,797.80127060928589,799.1189042704724,800.43871411077657,801.76070372433492,803.08487671122043,804.4112366774516,805.73978723500261,807.07053200181315,808.40347460179828,809.738618664858,811.07596782688756,812.4155257297873,813.75729602147226,815.10128235588252,816.4474883929928,817.79591779882242,819.14657424544566,820.49946141100133,821.85458297970331,823.2119426418501,{"$f":"GV64*GV51","v":824.57154409383475},825.93339103815561,827.29748718342569,828.66383624438345,830.03244194190222,831.40330800300069,832.7764381608531,834.1518361547993,835.52950573035491,836.90945063922175,838.29167463929787,839.67618149468751,841.06297497571188,842.45205885891914,843.84343692709467,845.23711296927161,846.63309078074064,848.03137416306095,849.43196692407048,850.83487287789558,852.24009584496241,853.64763965200666,855.05750813208431,856.46970512458176,857.88423447522655,859.30110003609798,860.72030566563717,862.1418552286575,863.56575259635599,864.99200164632271,866.42060626255238,867.85157033545397,869.28489776186211,870.72059244504726,872.15865829472648,873.59909922707391,875.04191916473167,876.48712203682044,877.93471177895026,879.38469233323121,880.83706764828355,882.29184167924984,883.74901838780397,885.20860174216352,886.6705957170999,888.13500429394878,889.6018314606215,891.07108121161582,892.54275754802677,894.01686447755742,895.49340601452991,896.97238617989638,898.45380900124985,899.93767851283542,901.42399875556066,902.9127737770076,904.4040076314426,905.8977043798285,907.39386808983465,908.89250283584886,910.39361269898814,911.89720176710932,913.40327413482123,914.91183390349511,{"$f":"JH64*JH51","v":916.42288518127566},917.93643208309288,919.45247873067262,920.97102925254842,922.49208778407217,924.01565846742562,925.54174545163187,927.07035289256635,928.60148495296835,930.13514580245214,931.67133961751824,933.21007058156556,934.75134288490165,936.29516072475519,937.8415283052866,939.39044983759982,940.94192953975403,942.49597163677458,944.05258036066505,945.61175995041822,947.17351465202819,948.7378487185016,950.30476640986899,951.87427199319711,953.44636974260004,955.02106393925067,956.59835887139263,958.17825883435216,959.76076813054954,961.34589106951057,962.9336319678788,964.52399514942715,966.11698494506925,967.7126056928721,969.31086173806693,970.91175743306178,972.51529713745265,974.12148521803624,975.7303260488211,977.34182401103999,978.95598349316128,980.57280889090146,982.19230460723713,983.81447505241636,985.43932464397153,987.06685780673035,988.6970789728291,990.3299925817239,991.96560308020264,993.60391492239796,995.24493256979849,996.88866049126159,998.53510316302527,1000.1842650687203,1001.8361506993825,1003.4907645534653,1005.1481111368515,1006.8081949628656,1008.4710205522863,1010.1365924333588,1011.8049151418072,1013.4759932208464,1015.149831221195,1016.8264337010874,{"$f":"LT64*LT51","v":1018.5058052262864},1020.1879503700953,1021.8728737133708,1023.5605798445353,1025.2510733595891,1026.9443588621234,1028.6404409633326,1030.3393242820266,1032.041013444644,1033.7455130852638,1035.4528278456194,1037.1629623751096,1038.8759213308124,1040.5917093774976,1042.3103311876387,1044.0317914414265,1045.7560948267815,1047.4832460393663,1049.2132497825996,1050.9461107676677,1052.6818337135373,1054.4204233469698,1056.1618844025322,1057.9062216226123,1059.6534397574294,1061.403543565048,1063.1565378113921,1064.9124272702556,1066.6712167233177,1068.4329109601545,1070.1975147782525,1071.9650329830217,1073.7354703878086,1075.5088318139099,1077.2851220905836,1079.0643460550655,1080.8465085525786,1082.6316144363498,1084.4196685676206,1086.2106758156615,1088.0046410577847,1089.8015691793582,1091.6014650738184,1093.404333642683,1095.2101797955659,1097.0190084501887,1098.8308245323963,1100.6456329761675,1102.463438723631,1104.2842467250778,1106.1080619389741,1107.9348893319757,1109.7647338789413,1111.5976005629464,1113.4334943752954,1115.2724203155374,1117.1143833914778,1118.9593886191933,1120.8074410230449,1122.6585456356916,1124.5127074981044,1126.3699316595798,1128.2302231777539,1130.0935871186157,{"$f":"OF64*OF51","v":1131.9600285565207},1133.8295525742058,1135.7021642628019,1137.5778687218487,1139.4566710593081,1141.3385763915778,1143.2235898435063,1145.1117165484059,1147.002961648067,1148.897330292772,1150.7948276413097,1152.6954588609885,1154.5992291276518,1156.5061436256904,1158.4162075480585,1160.3294260962862,1162.2458044804946,1164.1653479194099,1166.088061640377,1168.0139508793745,1169.9430208810288,1171.875276898628,1173.8107241941364,1175.749368038209,1177.6912137102054,1179.636266498205,1181.5845316990203,1183.5360146182124,1185.4907205701052,1187.4486548777986,1189.409822873185,1191.3742298969626,1193.3418812986502,1195.3127824366013,1197.2869386780199,1199.2643553989737,1201.2450379844101,1203.2289918281695,1205.2162223330015,1207.2067349105776,1209.2005349815079,1211.1976279753553,1213.1980193306497,1215.2017144949027,1217.2087189246238,1219.2190380853342,1221.2326774515809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR64*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD64*TD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP64*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB64*YB51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN64*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K68:XFD68)","v":1280027.334102513},"EUR",null,{"$f":"K59-K66","v":0},{"$f":"L59-L66","v":0},0,0,0,0,0,0,0,0,0,0,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,2593.0135592679781,{"$f":"BX59-BX66","v":2490.6645811351209},2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,2672.9389805099445,{"$f":"EJ59-EJ66","v":2789.8607245348608},2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,2994.1984767789563,{"$f":"GV59-GV66","v":2627.6709404859785},3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,3216.317501200906,{"$f":"JH59-JH66","v":3086.4791919982326},3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,3333.1604981722408,2920.4572533617475,3340.5952712244716,3205.1692144704002,3348.0457628668742,3212.2836154655861,3355.5120031625893,3359.2510384625443,3222.9831884706241,3366.7409582056125,3230.1349257062288,3374.2467019578544,3378.0055172798902,2959.135304013289,3385.5350537255194,3248.0798836668409,3393.08048981923,3255.2841867186953,3400.6418558958921,3404.4285221698751,3266.1189293412981,3412.0138401980312,3273.3609910277191,3419.6151642447076,3423.4218380524721,2998.2924632609042,3431.0472283166455,3291.5325016726501,3438.6887009184939,3298.8277230525173,3446.3462864651292,3450.181131169883,3309.7991624055289,{"$f":"LT59-LT66","v":3457.8629436213932},3317.1325684219205,3465.5609457342107,3469.4160275262516,3183.0476688142089,3477.1383718317393,3335.5331877628942,3484.8769827991155,3342.9203524009881,3492.6318913081905,3496.5154668032428,3354.0300285855719,3504.294879624018,3361.4558074698825,3512.0906673850541,3515.994711566098,3078.0648976461703,3523.8151199499989,3380.0881131647802,3531.6519809571855,3387.5682546492526,3539.5053257405534,3543.4381892960391,3398.8177207527015,3551.3163182549943,3406.336909699668,3559.2110090716551,3563.164574959952,3118.6906630794942,3571.0841672880629,3425.2035010455929,3579.020399840203,3432.7776616189954,3586.9733040426727,3590.9560178459674,3444.1684837085786,3598.9339885479822,3451.7821285650634,3606.9287096655635,3610.9323614990062,3159.816517251485,3618.95226747777,3470.8856264847213,3626.989002922398,3478.5548570377532,3635.0425995328446,3639.0757306939631,3490.0886141504752,3647.1546785903729,3497.7977694080673,3655.2505671021254,3659.3048740431232,3355.4196757038771,3667.4262332290464,3517.1408164291915,3675.5646127650834,3524.9061764916487,3683.7200446250217,3687.8041651807453,3536.5844606197852,3695.9852355772518,3544.3901894045425,3704.1834384318581,3708.2889745709081,{"$f":"OF59-OF66","v":3243.5898864167234},3716.5129363773904,3563.9754496321716,3724.7541110615221,3571.8380073609951,3733.0125308710303,3737.148217787696,3583.6624234332385,3745.4325658496273,3591.5657974925148,3753.7342398560013,3757.8915842139268,3286.2481914393247,3766.2193079153685,3611.3959565738264,3774.5644386657027,3619.3567887381587,3782.9270089866122,3787.1148441615428,3631.3289545962489,3795.5036349163411,3639.3310542824602,3803.9099467456608,3808.1196832744422,3329.4281646495674,3816.5523380075647,3659.4088193639586,3825.0025956044706,3667.4690113271058,3833.4704888607439,3837.7110591222413,3679.5905576977775,3846.2054674591127,3687.6924719490498,3854.7175936439667,3858.9803112261361,3536.5060184632948,3867.5190759884072,3708.0205716258133,3876.0756410724462,3716.1812173239987,3884.650039547595,3888.9439366534771,3728.4537877861044,3897.5451473200728,3736.6566141036574,3906.1642742506506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K68-K46","v":-36000},-36000,-36000,-36000,-36000,-36000,-36000,-36000,-36000,-36000,-36000,-36000,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,{"$f":"BW68-BW46","v":2593.0135592679781},2490.6645811351209,2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,{"$f":"EI68-EI46","v":2672.9389805099445},2789.8607245348608,2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,{"$f":"GU68-GU46","v":2994.1984767789563},2627.6709404859785,3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,{"$f":"JG68-JG46","v":3216.317501200906},3086.4791919982326,3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,3333.1604981722408,2920.4572533617475,3340.5952712244716,3205.1692144704002,3348.0457628668742,3212.2836154655861,3355.5120031625893,3359.2510384625443,3222.9831884706241,3366.7409582056125,3230.1349257062288,3374.2467019578544,3378.0055172798902,2959.135304013289,3385.5350537255194,3248.0798836668409,3393.08048981923,3255.2841867186953,3400.6418558958921,3404.4285221698751,3266.1189293412981,3412.0138401980312,3273.3609910277191,3419.6151642447076,3423.4218380524721,2998.2924632609042,3431.0472283166455,3291.5325016726501,3438.6887009184939,3298.8277230525173,3446.3462864651292,3450.181131169883,{"$f":"LS68-LS46","v":3309.7991624055289},3457.8629436213932,3317.1325684219205,3465.5609457342107,3469.4160275262516,3183.0476688142089,3477.1383718317393,3335.5331877628942,3484.8769827991155,3342.9203524009881,3492.6318913081905,3496.5154668032428,3354.0300285855719,3504.294879624018,3361.4558074698825,3512.0906673850541,3515.994711566098,3078.0648976461703,3523.8151199499989,3380.0881131647802,3531.6519809571855,3387.5682546492526,3539.5053257405534,3543.4381892960391,3398.8177207527015,3551.3163182549943,3406.336909699668,3559.2110090716551,3563.164574959952,3118.6906630794942,3571.0841672880629,3425.2035010455929,3579.020399840203,3432.7776616189954,3586.9733040426727,3590.9560178459674,3444.1684837085786,3598.9339885479822,3451.7821285650634,3606.9287096655635,3610.9323614990062,3159.816517251485,3618.95226747777,3470.8856264847213,3626.989002922398,3478.5548570377532,3635.0425995328446,3639.0757306939631,3490.0886141504752,3647.1546785903729,3497.7977694080673,3655.2505671021254,3659.3048740431232,3355.4196757038771,3667.4262332290464,3517.1408164291915,3675.5646127650834,3524.9061764916487,3683.7200446250217,3687.8041651807453,3536.5844606197852,3695.9852355772518,3544.3901894045425,3704.1834384318581,{"$f":"OE68-OE46","v":3708.2889745709081},3243.5898864167234,3716.5129363773904,3563.9754496321716,3724.7541110615221,3571.8380073609951,3733.0125308710303,3737.148217787696,3583.6624234332385,3745.4325658496273,3591.5657974925148,3753.7342398560013,3757.8915842139268,3286.2481914393247,3766.2193079153685,3611.3959565738264,3774.5644386657027,3619.3567887381587,3782.9270089866122,3787.1148441615428,3631.3289545962489,3795.5036349163411,3639.3310542824602,3803.9099467456608,3808.1196832744422,3329.4281646495674,3816.5523380075647,3659.4088193639586,3825.0025956044706,3667.4690113271058,3833.4704888607439,3837.7110591222413,3679.5905576977775,3846.2054674591127,3687.6924719490498,3854.7175936439667,3858.9803112261361,3536.5060184632948,3867.5190759884072,3708.0205716258133,3876.0756410724462,3716.1812173239987,3884.650039547595,3888.9439366534771,3728.4537877861044,3897.5451473200728,3736.6566141036574,3906.1642742506506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ68-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC68-TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO68-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA68-YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM68-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K70:ABZ70,0.001)","v":5.6798332478966707E-3},{"$f":"(1+F71)^(months/$F$5)-1","v":7.0328023776282445E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K70:ABZ70,K5:ABZ5),FALSE)","v":7.0280453562736503E-2},null,null,"%"]
[]
[null,"Depreciation and Return on Investment"]
[]
[null,null,null,"Adjusted Investment for Construction Funding"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J80","v":0},{"$f":"K80","v":36000},72204.47399692428,108614.5833689789,145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"BW80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"EI80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"GU80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"JG80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"LS80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"OE80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"QQ80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"TC80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"VO80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"YA80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"AAM80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444]
[null,null,null,"Add: Funding Cost","%",{"$f":"F71","v":5.6798332478966707E-3},{"$f":"(1+F78)^((months/Months_Period))-1","v":7.0328023776282445E-2},null,"EUR",null,{"$f":"K77*$F$78*K6","v":0},204.47399692428013,410.10937205462113,616.91272182557111,824.8906801383265,1034.0499185735364,1244.3971466053154,1455.939111816472,1668.6826001149605,1882.6344359515601,2097.8014825387932,2314.1906420710839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW77*$F$78*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI77*$F$78*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU77*$F$78*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG77*$F$78*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS77*$F$78*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE77*$F$78*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ77*$F$78*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC77*$F$78*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO77*$F$78*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA77*$F$78*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM77*$F$78*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":36000},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"MAX(K80:ABZ80)","v":445754.08210861444},"EUR",null,{"$f":"K77+K78+K79","v":36000},{"$f":"L77+L78+L79","v":72204.47399692428},108614.5833689789,145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"BX77+BX78+BX79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"EJ77+EJ78+EJ79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"GV77+GV78+GV79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"JH77+JH78+JH79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"LT77+LT78+LT79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"OF77+OF78+OF79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"QR77+QR78+QR79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"TD77+TD78+TD79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"VP77+VP78+VP79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"YB77+YB78+YB79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"AAN77+AAN78+AAN79","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K80","v":36000},{"$f":"L80","v":72204.47399692428},108614.5833689789,145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"BX80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"EJ80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"GV80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"JH80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"LT80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"OF80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"QR80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"TD80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"VP80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"YB80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"AAN80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.3809523809523812E-3},null,{"$f":"SUM(K83:XFD83)","v":445754.08210861043},"EUR",null,{"$f":"$F$83*K82*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,{"$f":"$F$83*BW82*BW7","v":1061.3192431157488},1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,{"$f":"$F$83*EI82*EI7","v":1061.3192431157488},1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,{"$f":"$F$83*GU82*GU7","v":1061.3192431157488},1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,{"$f":"$F$83*JG82*JG7","v":1061.3192431157488},1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,{"$f":"$F$83*LS82*LS7","v":1061.3192431157488},1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,{"$f":"$F$83*OE82*OE7","v":1061.3192431157488},1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,1061.3192431157488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*QQ82*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*TC82*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*VO82*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*YA82*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*AAM82*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,"EUR",null,{"$f":"K68-K83","v":0},{"$f":"L68-L83","v":0},0,0,0,0,0,0,0,0,0,0,1342.5727991692536,1055.3101433600921,1350.7613551621268,1257.3969474934363,1358.9772803526077,1265.2742171606703,1367.2206637434203,1371.3526801531655,1277.1393273272222,1379.6374183318783,1285.0823283310217,1387.9498384336382,1391.7179457441441,1097.8576405569872,1399.271158355037,1303.5185924831219,1406.847089789497,1310.7785056498221,1414.4458060098611,1418.2537290774187,1321.7091592334652,1425.8867465516862,1329.0235423320348,1433.5427145097603,1437.5823811686616,1239.224550696784,1445.6809352222988,1348.1885123562095,1453.8051825799923,1355.9750502403601,1461.9552022309674,1466.0399014137308,1367.7010084456995,1474.2287281150332,1375.5491911861684,1482.4435255949168,1485.3156909036322,1178.544580455756,1491.0693305544198,1390.4802150569242,1496.8354028990991,1395.9967455951794,1502.6139327534981,1505.507877013212,1404.2937443849708,1511.3051397532788,1409.8399129157099,1517.1149222255187,1520.0245161602659,1208.6699356653314,1525.8531250480603,1423.7574307525654,1531.6943161522292,{"$f":"BX68-BX83","v":1429.3453380193721},1537.5481145398765,1540.4797493099602,1437.7496653444075,1546.3525057155546,1443.3675621932496,1552.2379322562726,1555.1854047051313,1239.1788449607864,1561.0898837385428,1457.4650183566725,1567.0070960218984,1463.1251485673636,1572.9370668749432,1575.9068446890685,1471.6380763240898,1581.8560009635783,1477.3285511391093,1587.8179792920189,1590.8037846834789,1377.9814096668345,1596.7850438580733,1491.6080757664947,1602.7791888354075,1497.3412833855261,1608.7862451892158,1611.7946231356975,1505.9640958553234,1617.8210945978515,1511.728006548665,1623.8605415566478,1626.8851388839037,1301.3649794676369,1632.9440973306525,1526.1917504634105,1639.0160956601496,1531.9988982398843,1645.1011597014219,1648.1485994472157,1540.7328921419655,1654.2533105789487,1546.57110492486,1660.3711521818157,1663.4350050265496,1333.0511298418121,1669.5725910592698,1561.2212397230139,1675.7233725897556,1567.1031987249733,1681.8873757036188,1684.974343517795,1575.9496832674465,1691.1582280110654,1581.8630726839858,1697.355399489443,1700.4589760450751,1365.1386847347637,1706.6761272067963,1596.7017908177497,1712.9066310239307,1602.6594404652058,1719.1505138399241,1722.277480616601,1611.6197373941957,{"$f":"EJ68-EJ83","v":1728.541481419112},1617.6091863538088,1734.8189272676907,1737.9627003620715,1512.1247517427289,1744.2603634702753,1632.6387012117596,1750.5715379416022,1638.6729293083833,1756.8962503785481,1760.0636916592446,1647.7483729551507,1766.4087610190079,1653.8147727637281,1772.7674350400991,1775.9518821576228,1430.5362921184399,1782.3310133483185,1669.0373187476087,1788.7238161671328,1675.1490215110423,1795.1303174767979,1798.3387134721931,1684.340958836998,1804.7658129808885,1690.4852092266071,1811.2066783275811,1814.4322816306819,1463.8555853588243,1820.8938464012456,1705.9030418245613,1827.3692446292268,1712.0931239152794,1833.8585034387431,1837.1083390498031,1721.4029145548263,1843.6184396848801,1727.6259237119509,1850.142468902917,1853.4097152529305,1497.5947646413135,1859.95468850366,1743.2413195680326,1866.5136586122069,1749.510694116708,1873.0866529651842,1876.3784178036401,1758.9397104177913,1882.9724999690932,1765.2423950100585,1889.5806750374315,1892.8900560147861,1653.2400229187899,1899.519422089116,1781.0576519898821,1906.1629499993312,1787.4072406231778,1912.8206673956104,1916.1548558037427,1796.9568676854908,1922.8339093695211,1803.340152886791,1929.5272217394947,1932.8792336632075,{"$f":"GV68-GV83","v":1566.3516973702297},1939.5939863865176,1819.3575901391557,1946.3230675077809,1825.7883230038985,1953.0665049417669,1956.443616011484,1835.4599587146106,1963.2086403514465,1841.9247782285704,1969.9880909844894,1973.3832349309321,1601.3790075216486,1980.1843776479016,1858.1467362429119,1987.0000169149614,1864.659552028568,1993.8301809124684,1997.2507185036309,1874.4546070955018,2004.1027225320224,1881.0019031772433,2010.9693219358799,2014.4081037567851,1636.8453170533219,2021.29664936721,1897.4307438367257,2028.1998612757532,1904.0265897961251,2035.117767929303,2038.5822406872783,1913.9464877782755,2045.5222428936256,1920.5772112543771,2052.4770111569851,2055.9599414966706,1801.6525265729986,2062.9369124896948,1937.2153178844808,2069.9287211303053,1943.8951498527097,2076.9353961328161,2080.4443175052165,1953.9413271879987,2087.4733459876052,1960.6564374746142,2094.5173128130946,2098.0449071248504,1709.1144809637296,2105.1113356115457,1977.506214887029,2112.1927747019963,1984.2709972984255,2119.2892533787917,2122.8431416313742,1994.4449033285985,2129.9622341280256,2001.2453684476397,2137.0964388635048,2140.6692174251311,1745.9272068361022,2147.826145169347,2018.3092429792976,2154.9982580851574,{"$f":"JH68-JH83","v":2025.1599488824838},2162.1855854242267,2165.7849636559085,2035.4630458750232,2172.9951675749962,2042.3498424683514,2180.2206592430666,2183.8391471715149,1783.1986748944612,2191.0876256189349,2059.6302620153983,2198.3514654221235,2066.567873086271,2205.6306961025639,2209.2760922595317,2077.0016362532242,2216.5784647071569,2083.9757495947651,2223.8963020328256,2227.5610292979163,1957.699157032933,2234.902119603249,2101.4751836413088,2242.2587490692049,2108.5006901939087,2249.6309474877771,2253.3228943766389,2119.0666077075248,2260.7185021828973,2126.1290317132352,2268.129753619326,2271.8412550564917,1859.1380102459987,2279.276028108723,2143.8499713546516,2286.7265197511251,2150.9643723498375,2294.1927600468407,2297.9317953467953,2161.6639453548751,2305.4217150898639,2168.8156825904798,2312.9274588421058,2316.6862741641417,1897.8160608975402,2324.2158106097704,2186.7606405510924,2331.7612467034814,2193.9649436029467,2339.3226127801436,2343.1092790541261,2204.7996862255495,2350.6945970822826,2212.0417479119706,2358.295921128959,2362.1025949367231,1936.9732201451554,2369.7279852008969,2230.2132585569016,2377.3694578027453,2237.5084799367687,2385.0270433493806,2388.8618880541344,2248.4799192897799,{"$f":"LT68-LT83","v":2396.5437005056447},2255.8133253061715,2404.2417026184621,2408.0967844105026,2121.7284256984603,2415.8191287159907,2274.2139446471456,2423.5577396833669,2281.6011092852395,2431.3126481924419,2435.1962236874942,2292.7107854698233,2442.9756365082694,2300.136564354134,2450.7714242693055,2454.6754684503494,2016.7456545304215,2462.4958768342503,2318.7688700490316,2470.3327378414369,2326.249011533504,2478.1860826248048,2482.1189461802905,2337.4984776369529,2489.9970751392457,2345.017666583919,2497.8917659559065,2501.8453318442034,2057.3714199637452,2509.7649241723138,2363.8842579298444,2517.7011567244544,2371.4584185032463,2525.6540609269241,2529.6367747302183,2382.84924059283,2537.6147454322336,2390.4628854493149,2545.6094665498149,2549.6131183832576,2098.497274135736,2557.6330243620214,2409.5663833689723,2565.6697598066494,2417.2356139220046,2573.7233564170956,2577.7564875782145,2428.7693710347266,2585.8354354746243,2436.4785262923187,2593.9313239863768,2597.9856309273746,2294.1004325881286,2606.1069901132978,2455.821573313443,2614.2453696493349,2463.5869333759001,2622.4008015092732,2626.4849220649967,2475.2652175040366,2634.6659924615033,2483.0709462887935,2642.8641953161095,2646.9697314551595,{"$f":"OF68-OF83","v":2182.2706433009744},2655.1936932616418,2502.6562065164226,2663.4348679457735,2510.5187642452465,2671.6932877552817,2675.8289746719474,2522.3431803174899,2684.1133227338787,2530.2465543767657,2692.4149967402527,2696.5723410981782,2224.9289483235762,2704.9000647996199,2550.0767134580774,2713.2451955499537,2558.0375456224101,2721.6077658708637,2725.7956010457938,2570.0097114805003,2734.1843918005925,2578.0118111667116,2742.5907036299122,2746.8004401586932,2268.1089215338188,2755.2330948918161,2598.0895762482096,2763.6833524887215,2606.1497682113568,2772.1512457449953,2776.3918160064923,2618.2713145820289,2784.8862243433641,2626.3732288333013,2793.3983505282176,2797.6610681103875,2475.1867753475462,2806.1998328726586,2646.7013285100647,2814.7563979566976,2654.8619742082501,2823.3307964318465,2827.6246935377285,2667.1345446703554,2836.2259042043243,2675.3373709879088,2844.8450311349015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR68-QR83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD68-TD83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP68-VP83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB68-YB83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN68-AAN83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J86+K46","v":36000},{"$f":"L80","v":72204.47399692428},{"$f":"M80","v":108614.5833689789},145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"BY80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"EK80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"GW80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"JI80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"LU80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"OG80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"QS80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"TE80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"VQ80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"YC80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"AAO80","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J87+K83","v":0},{"$f":"K87+L83","v":0},0,0,0,0,0,0,0,0,0,0,1061.3192431157488,2122.6384862314976,3183.9577293472466,4245.2769724629952,5306.5962155787438,6367.9154586944924,7429.2347018102409,8490.5539449259904,9551.8731880417399,10613.192431157489,11674.511674273239,12735.830917388988,13797.150160504738,14858.469403620487,15919.788646736237,16981.107889851985,18042.427132967732,19103.74637608348,20165.065619199228,21226.384862314975,22287.704105430723,23349.023348546471,24410.342591662218,25471.661834777966,26532.981077893714,27594.300321009461,28655.619564125209,29716.938807240957,30778.258050356704,31839.577293472452,32900.896536588203,33962.215779703954,35023.535022819706,36084.854265935457,37146.173509051208,38207.49275216696,39268.811995282711,40330.131238398462,41391.450481514214,42452.769724629965,43514.088967745716,44575.408210861468,45636.727453977219,46698.04669709297,47759.365940208721,48820.685183324473,49882.004426440224,50943.323669555975,52004.642912671727,53065.962155787478,54127.281398903229,55188.600642018981,56249.919885134732,{"$f":"BW87+BX83","v":57311.239128250483},58372.558371366234,59433.877614481986,60495.196857597737,61556.516100713488,62617.83534382924,63679.154586944991,64740.473830060742,65801.793073176494,66863.112316292245,67924.431559407996,68985.750802523748,70047.070045639499,71108.38928875525,72169.708531871001,73231.027774986753,74292.347018102504,75353.666261218255,76414.985504334007,77476.304747449758,78537.623990565509,79598.943233681261,80660.262476797012,81721.581719912763,82782.900963028515,83844.220206144266,84905.539449260017,85966.858692375768,87028.17793549152,88089.497178607271,89150.816421723022,90212.135664838774,91273.454907954525,92334.774151070276,93396.093394186028,94457.412637301779,95518.73188041753,96580.051123533281,97641.370366649033,98702.689609764784,99764.008852880535,100825.32809599629,101886.64733911204,102947.96658222779,104009.28582534354,105070.60506845929,106131.92431157504,107193.24355469079,108254.56279780655,109315.8820409223,110377.20128403805,111438.5205271538,112499.83977026955,113561.1590133853,114622.47825650105,115683.7974996168,116745.11674273256,117806.43598584831,118867.75522896406,119929.07447207981,120990.39371519556,122051.71295831131,123113.03220142706,124174.35144454282,{"$f":"EI87+EJ83","v":125235.67068765857},126296.98993077432,127358.30917389007,128419.62841700582,129480.94766012157,130542.26690323732,131603.58614635307,132664.90538946883,133726.22463258458,134787.54387570033,135848.86311881608,136910.18236193183,137971.50160504758,139032.82084816333,140094.14009127909,141155.45933439484,142216.77857751059,143278.09782062634,144339.41706374209,145400.73630685784,146462.05554997359,147523.37479308934,148584.6940362051,149646.01327932085,150707.3325224366,151768.65176555235,152829.9710086681,153891.29025178385,154952.6094948996,156013.92873801535,157075.24798113111,158136.56722424686,159197.88646736261,160259.20571047836,161320.52495359411,162381.84419670986,163443.16343982561,164504.48268294137,165565.80192605712,166627.12116917287,167688.44041228862,168749.75965540437,169811.07889852012,170872.39814163587,171933.71738475162,172995.03662786738,174056.35587098313,175117.67511409888,176178.99435721463,177240.31360033038,178301.63284344613,179362.95208656188,180424.27132967763,181485.59057279339,182546.90981590914,183608.22905902489,184669.54830214064,185730.86754525639,186792.18678837214,187853.50603148789,188914.82527460365,189976.1445177194,191037.46376083515,192098.7830039509,{"$f":"GU87+GV83","v":193160.10224706665},194221.4214901824,195282.74073329815,196344.0599764139,197405.37921952966,198466.69846264541,199528.01770576116,200589.33694887691,201650.65619199266,202711.97543510841,203773.29467822416,204834.61392133991,205895.93316445567,206957.25240757142,208018.57165068717,209079.89089380292,210141.21013691867,211202.52938003442,212263.84862315017,213325.16786626593,214386.48710938168,215447.80635249743,216509.12559561318,217570.44483872893,218631.76408184468,219693.08332496043,220754.40256807618,221815.72181119194,222877.04105430769,223938.36029742344,224999.67954053919,226060.99878365494,227122.31802677069,228183.63726988644,229244.95651300219,230306.27575611795,231367.5949992337,232428.91424234945,233490.2334854652,234551.55272858095,235612.8719716967,236674.19121481245,237735.51045792821,238796.82970104396,239858.14894415971,240919.46818727546,241980.78743039121,243042.10667350696,244103.42591662271,245164.74515973846,246226.06440285422,247287.38364596997,248348.70288908572,249410.02213220147,250471.34137531722,251532.66061843297,252593.97986154872,253655.29910466447,254716.61834778023,255777.93759089598,256839.25683401173,257900.57607712748,258961.89532024323,260023.21456335898,{"$f":"JG87+JH83","v":261084.53380647473},262145.85304959049,263207.17229270621,264268.49153582193,265329.81077893765,266391.13002205337,267452.4492651691,268513.76850828482,269575.08775140054,270636.40699451626,271697.72623763198,272759.04548074771,273820.36472386343,274881.68396697915,275943.00321009487,277004.3224532106,278065.64169632632,279126.96093944204,280188.28018255776,281249.59942567348,282310.91866878921,283372.23791190493,284433.55715502065,285494.87639813637,286556.1956412521,287617.51488436782,288678.83412748354,289740.15337059926,290801.47261371498,291862.79185683071,292924.11109994643,293985.43034306215,295046.74958617787,296108.0688292936,297169.38807240932,298230.70731552504,299292.02655864076,300353.34580175648,301414.66504487221,302475.98428798793,303537.30353110365,304598.62277421937,305659.9420173351,306721.26126045082,307782.58050356654,308843.89974668226,309905.21898979798,310966.53823291371,312027.85747602943,313089.17671914515,314150.49596226087,315211.8152053766,316273.13444849232,317334.45369160804,318395.77293472376,319457.09217783948,320518.41142095521,321579.73066407093,322641.04990718665,323702.36915030237,324763.6883934181,325825.00763653382,326886.32687964954,327947.64612276526,{"$f":"LS87+LT83","v":329008.96536588098},330070.28460899671,331131.60385211243,332192.92309522815,333254.24233834387,334315.56158145959,335376.88082457532,336438.20006769104,337499.51931080676,338560.83855392248,339622.15779703821,340683.47704015393,341744.79628326965,342806.11552638537,343867.43476950109,344928.75401261682,345990.07325573254,347051.39249884826,348112.71174196398,349174.03098507971,350235.35022819543,351296.66947131115,352357.98871442687,353419.30795754259,354480.62720065832,355541.94644377404,356603.26568688976,357664.58493000548,358725.90417312121,359787.22341623693,360848.54265935265,361909.86190246837,362971.18114558409,364032.50038869982,365093.81963181554,366155.13887493126,367216.45811804698,368277.77736116271,369339.09660427843,370400.41584739415,371461.73509050987,372523.05433362559,373584.37357674132,374645.69281985704,375707.01206297276,376768.33130608848,377829.65054920421,378890.96979231993,379952.28903543565,381013.60827855137,382074.92752166709,383136.24676478282,384197.56600789854,385258.88525101426,386320.20449412998,387381.5237372457,388442.84298036143,389504.16222347715,390565.48146659287,391626.80070970859,392688.11995282432,393749.43919594004,394810.75843905576,395872.07768217148,{"$f":"OE87+OF83","v":396933.3969252872},397994.71616840293,399056.03541151865,400117.35465463437,401178.67389775009,402239.99314086582,403301.31238398154,404362.63162709726,405423.95087021298,406485.2701133287,407546.58935644443,408607.90859956015,409669.22784267587,410730.54708579159,411791.86632890732,412853.18557202304,413914.50481513876,414975.82405825448,416037.1433013702,417098.46254448593,418159.78178760165,419221.10103071737,420282.42027383309,421343.73951694882,422405.05876006454,423466.37800318026,424527.69724629598,425589.0164894117,426650.33573252743,427711.65497564315,428772.97421875887,429834.29346187459,430895.61270499032,431956.93194810604,433018.25119122176,434079.57043433748,435140.8896774532,436202.20892056893,437263.52816368465,438324.84740680037,439386.16664991609,440447.48589303182,441508.80513614754,442570.12437926326,443631.44362237898,444692.7628654947,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,{"$f":"QQ87+QR83","v":445754.08210861043},445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,{"$f":"TC87+TD83","v":445754.08210861043},445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,{"$f":"VO87+VP83","v":445754.08210861043},445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,{"$f":"YA87+YB83","v":445754.08210861043},445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,{"$f":"AAM87+AAN83","v":445754.08210861043},445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043,445754.08210861043]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K86-K87","v":36000},{"$f":"L86-L87","v":72204.47399692428},108614.5833689789,145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,444692.76286549872,443631.44362238294,442570.12437926722,441508.80513615144,440447.48589303571,439386.16664991993,438324.84740680421,437263.52816368843,436202.20892057271,435140.88967745693,434079.57043434121,433018.25119122543,431956.9319481097,430895.61270499398,429834.2934618782,428772.97421876248,427711.6549756467,426650.33573253098,425589.0164894152,424527.69724629947,423466.37800318369,422405.05876006797,421343.73951695225,420282.42027383647,419221.10103072075,418159.78178760497,417098.46254448924,416037.14330137346,414975.82405825774,413914.50481514202,412853.18557202624,411791.86632891046,410730.54708579474,409669.22784267901,408607.90859956323,407546.58935644745,406485.27011333173,405423.95087021601,404362.63162710023,403301.31238398445,402239.99314086873,401178.673897753,400117.35465463722,399056.03541152144,397994.71616840572,396933.39692529,395872.07768217422,394810.75843905844,393749.43919594272,392688.11995282699,391626.80070971121,390565.48146659543,389504.16222347971,{"$f":"BX86-BX87","v":388442.84298036399},387381.52373724821,386320.20449413243,385258.88525101671,384197.56600790098,383136.2467647852,382074.92752166942,381013.6082785537,379952.28903543798,378890.9697923222,377829.65054920642,376768.33130609069,375707.01206297497,374645.69281985919,373584.37357674341,372523.05433362769,371461.73509051197,370400.41584739619,369339.09660428041,368277.77736116468,367216.45811804896,366155.13887493318,365093.8196318174,364032.50038870168,362971.18114558596,361909.86190247018,360848.5426593544,359787.22341623867,358725.90417312295,357664.58493000717,356603.26568689139,355541.94644377567,354480.62720065995,353419.30795754417,352357.98871442839,351296.66947131266,350235.35022819694,349174.03098508116,348112.71174196538,347051.39249884966,345990.07325573394,344928.75401261816,343867.43476950238,342806.11552638665,341744.79628327093,340683.47704015515,339622.15779703937,338560.83855392365,337499.51931080793,336438.20006769215,335376.88082457636,334315.56158146064,333254.24233834492,332192.92309522914,331131.60385211336,330070.28460899764,329008.96536588192,327947.64612276613,326886.32687965035,325825.00763653463,324763.68839341891,323702.36915030313,322641.04990718735,321579.73066407163,{"$f":"EJ86-EJ87","v":320518.4114209559},319457.09217784012,318395.77293472434,317334.45369160862,316273.1344484929,315211.81520537712,314150.49596226134,313089.17671914562,312027.85747602989,310966.53823291411,309905.21898979833,308843.89974668261,307782.58050356689,306721.26126045111,305659.94201733533,304598.62277421961,303537.30353110388,302475.9842879881,301414.66504487232,300353.3458017566,299292.02655864088,298230.7073155251,297169.38807240932,296108.0688292936,295046.74958617787,293985.43034306209,292924.11109994631,291862.79185683059,290801.47261371487,289740.15337059909,288678.83412748331,287617.51488436759,286556.19564125186,285494.87639813608,284433.5571550203,283372.23791190458,282310.91866878886,281249.59942567308,280188.2801825573,279126.96093944157,278065.64169632585,277004.32245321007,275943.00321009429,274881.68396697857,273820.36472386285,272759.04548074707,271697.72623763129,270636.40699451556,269575.08775139984,268513.76850828406,267452.44926516828,266391.13002205256,265329.81077893684,264268.49153582106,263207.17229270528,262145.85304958955,261084.5338064738,260023.21456335805,258961.8953202423,257900.57607712655,256839.2568340108,255777.93759089505,254716.61834777929,253655.29910466354,{"$f":"GV86-GV87","v":252593.97986154779},251532.66061843204,250471.34137531629,249410.02213220054,248348.70288908479,247287.38364596904,246226.06440285328,245164.74515973753,244103.42591662178,243042.10667350603,241980.78743039028,240919.46818727453,239858.14894415878,238796.82970104303,237735.51045792727,236674.19121481152,235612.87197169577,234551.55272858002,233490.23348546427,232428.91424234852,231367.59499923277,230306.27575611701,229244.95651300126,228183.63726988551,227122.31802676976,226060.99878365401,224999.67954053826,223938.36029742251,222877.04105430676,221815.721811191,220754.40256807525,219693.0833249595,218631.76408184375,217570.444838728,216509.12559561225,215447.8063524965,214386.48710938075,213325.16786626499,212263.84862314924,211202.52938003349,210141.21013691774,209079.89089380199,208018.57165068624,206957.25240757049,205895.93316445473,204834.61392133898,203773.29467822323,202711.97543510748,201650.65619199173,200589.33694887598,199528.01770576023,198466.69846264448,197405.37921952872,196344.05997641297,195282.74073329722,194221.42149018147,193160.10224706572,192098.78300394997,191037.46376083422,189976.14451771847,188914.82527460271,187853.50603148696,186792.18678837121,185730.86754525546,{"$f":"JH86-JH87","v":184669.54830213971},183608.22905902396,182546.90981590824,181485.59057279251,180424.27132967679,179362.95208656107,178301.63284344535,177240.31360032962,176178.9943572139,175117.67511409818,174056.35587098246,172995.03662786674,171933.71738475101,170872.39814163529,169811.07889851957,168749.75965540385,167688.44041228812,166627.1211691724,165565.80192605668,164504.48268294096,163443.16343982524,162381.84419670951,161320.52495359379,160259.20571047807,159197.88646736235,158136.56722424662,157075.2479811309,156013.92873801518,154952.60949489946,153891.29025178374,152829.97100866801,151768.65176555229,150707.33252243657,149646.01327932085,148584.69403620512,147523.3747930894,146462.05554997368,145400.73630685796,144339.41706374224,143278.09782062651,142216.77857751079,141155.45933439507,140094.14009127935,139032.82084816362,137971.5016050479,136910.18236193218,135848.86311881646,134787.54387570074,133726.22463258501,132664.90538946929,131603.58614635357,130542.26690323785,129480.94766012212,128419.6284170064,127358.30917389068,126296.98993077496,125235.67068765924,124174.35144454351,123113.03220142779,122051.71295831207,120990.39371519635,119929.07447208063,118867.7552289649,117806.43598584918,{"$f":"LT86-LT87","v":116745.11674273346},115683.79749961774,114622.47825650201,113561.15901338629,112499.83977027057,111438.52052715485,110377.20128403913,109315.8820409234,108254.56279780768,107193.24355469196,106131.92431157624,105070.60506846051,104009.28582534479,102947.96658222907,101886.64733911335,100825.32809599763,99764.008852881903,98702.689609766181,97641.370366650459,96580.051123534737,95518.731880419014,94457.412637303292,93396.09339418757,92334.774151071848,91273.454907956126,90212.135664840403,89150.816421724681,88089.497178608959,87028.177935493237,85966.858692377515,84905.539449261792,83844.22020614607,82782.900963030348,81721.581719914626,80660.262476798904,79598.943233683181,78537.623990567459,77476.304747451737,76414.985504336015,75353.666261220293,74292.34701810457,73231.027774988848,72169.708531873126,71108.389288757404,70047.070045641682,68985.750802525959,67924.431559410237,66863.112316294515,65801.793073178793,64740.473830063071,63679.154586947348,62617.835343831626,61556.516100715904,60495.196857600182,59433.87761448446,58372.558371368737,57311.239128253015,56249.919885137293,55188.600642021571,54127.281398905849,53065.962155790126,52004.642912674404,50943.323669558682,49882.00442644296,{"$f":"OF86-OF87","v":48820.685183327238},47759.365940211515,46698.046697095793,45636.727453980071,44575.408210864349,43514.088967748627,42452.769724632904,41391.450481517182,40330.13123840146,39268.811995285738,38207.492752170016,37146.173509054293,36084.854265938571,35023.535022822849,33962.215779707127,32900.896536591405,31839.577293475682,30778.25805035996,29716.938807244238,28655.619564128516,27594.300321012794,26532.981077897071,25471.661834781349,24410.342591665627,23349.023348549905,22287.704105434183,21226.38486231846,20165.065619202738,19103.746376087016,18042.427132971294,16981.107889855572,15919.788646739849,14858.469403624127,13797.150160508405,12735.830917392683,11674.511674276961,10613.192431161238,9551.8731880455161,8490.5539449297939,7429.2347018140717,6367.9154586983495,5306.5962155826273,4245.2769724669051,3183.9577293511829,2122.6384862354607,1061.3192431197385,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,{"$f":"QR86-QR87","v":4.0163286030292511E-9},4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,{"$f":"TD86-TD87","v":4.0163286030292511E-9},4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,{"$f":"VP86-VP87","v":4.0163286030292511E-9},4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,{"$f":"YB86-YB87","v":4.0163286030292511E-9},4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,{"$f":"AAN86-AAN87","v":4.0163286030292511E-9},4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9,4.0163286030292511E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J88,K84/J88)","v":false},0,0,0,0,0,0,0,0,0,0,0,3.0119136381618517E-3,2.3731219203117098E-3,3.0447827235435747E-3,2.8411247805237997E-3,3.0780298479744467E-3,2.8727016447721234E-3,3.1116606928427736E-3,3.1286218161400031E-3,2.9207542936193127E-3,3.1628391377153571E-3,2.9532557358228823E-3,3.1974548745633243E-3,3.2139937333254499E-3,2.5415905136785049E-3,3.2473553155274904E-3,3.0326072449562017E-3,3.2811001960951843E-3,3.0646312542604338E-3,3.3152342505048059E-3,3.3324490861542052E-3,3.1133637871138603E-3,3.3671781766366495E-3,3.1463248717552386E-3,3.4023116521281161E-3,3.4205151389201573E-3,2.956016640502962E-3,3.4572452880143327E-3,3.2323027616348666E-3,3.4944119917842752E-3,3.267600114579198E-3,3.5320221572904043E-3,3.5509957356450288E-3,3.3213405127173537E-3,3.5892843582610171E-3,3.3577068954625173E-3,3.6280343439160281E-3,3.6445298027130558E-3,2.8993537210516072E-3,3.6778027725148871E-3,3.4386961264492246E-3,3.7114568114123996E-3,3.4705568053902749E-3,3.7454980299786926E-3,3.762665776676187E-3,3.5190389814222724E-3,3.7972995076492218E-3,3.5518299136241918E-3,3.832336271626447E-3,3.8500078421619087E-3,3.0696423038303233E-3,3.8856615403373004E-3,3.6354953955459982E-3,{"$f":"IF(BV88,BW84/BV88)","v":3.9217349940927461E-3},3.6696535663700534E-3,3.9582351491995451E-3,3.9766474519699379E-3,3.7216527860018892E-3,4.0138010177442722E-3,3.7568368201571765E-3,4.0513993269063412E-3,4.0703675972481312E-3,3.2523217492400956E-3,4.1086471348852453E-3,3.8466607403062117E-3,4.1473904807209413E-3,3.8833549080288937E-3,4.1866055633033852E-3,4.2063925327090615E-3,3.9392388451220351E-3,4.2463304822656289E-3,3.9770679227004013E-3,4.2867607901017988E-3,4.3071632527111195E-3,3.7416903608481051E-3,4.3483482522582231E-3,4.0737051522742119E-3,4.3900474416459492E-3,4.1132076992760683E-3,4.4322699122053425E-3,4.453580277317932E-3,4.1733966410305631E-3,4.4966051857994703E-3,4.2141590249336926E-3,4.540177054081068E-3,4.562171172914492E-3,3.6602291023161478E-3,4.6065820584499702E-3,4.3183598521639062E-3,4.6515650223798522E-3,4.3609832696264415E-3,4.6971305398771169E-3,4.7201350993872583E-3,4.4259598692391799E-3,4.7665946494781231E-3,4.4699869287340294E-3,4.8136640766141409E-3,4.8374310470590681E-3,3.8886445412296146E-3,4.8854367622188097E-3,4.5826150809744094E-3,4.9340814022834746E-3,4.6287196281130901E-3,4.9833770997307573E-3,5.0082729701287614E-3,4.6990409100136198E-3,5.058568676884612E-3,4.7467154854039604E-3,5.1095471380733339E-3,5.1352965294261576E-3,4.135903013359447E-3,5.1873240758313326E-3,4.8687703958089383E-3,5.2400681526657156E-3,4.9187735836808749E-3,5.2935428906612991E-3,5.3205587748321494E-3,{"$f":"IF(EH88,EI84/EH88)","v":4.9950858325616123E-3},5.3751568167857561E-3,5.0468526259769405E-3,5.4305225012876721E-3,5.458498033258684E-3,4.7650821842756446E-3,5.5150443508642025E-3,5.1794971585947987E-3,5.572397817101957E-3,5.2338855864645329E-3,5.6305749896498059E-3,5.6599777637198886E-3,5.3169429618718112E-3,5.7194225382720433E-3,5.3733215507450142E-3,5.7797344329996118E-3,5.8102212230901383E-3,4.6964634281318118E-3,5.8718681118074849E-3,5.5179168114005183E-3,5.934428624767946E-3,5.5772610657605177E-3,5.997922290539452E-3,6.0300253104706913E-3,5.6679490769977478E-3,6.0949565478451611E-3,5.729550356333774E-3,6.1608722453150803E-3,6.1942059833087412E-3,5.0155608258448349E-3,6.2616390145314831E-3,5.8876997957634999E-3,6.3301116278661543E-3,5.9526733780576662E-3,6.3996470197929508E-3,6.4348206953033678E-3,6.0520387670595331E-3,6.5059952706377272E-3,6.1195859227068218E-3,6.5782937031057401E-3,6.6148723781213736E-3,5.3652816610797642E-3,6.6889050986561928E-3,6.2931917600762008E-3,6.7641275078502436E-3,6.3645953737931698E-3,6.8405673728983559E-3,6.8792527650053167E-3,6.4738845435879499E-3,6.9575727851251424E-3,6.548240083067142E-3,7.0371835512752674E-3,7.0774826000492607E-3,6.2060625771658776E-3,7.1590878405733555E-3,6.7395762606396962E-3,7.2420630995554377E-3,6.8183693155163434E-3,7.326441897984922E-3,7.3691683991424792E-3,6.9390782974587993E-3,7.4557177754984438E-3,7.0212792822876274E-3,7.5437594028367064E-3,{"$f":"IF(GT88,GU84/GT88)","v":7.5883515029401653E-3},6.1751191593435615E-3,7.678702348526481E-3,7.2330868908474276E-3,7.7706417701150585E-3,7.3204288560470678E-3,7.8642106128254171E-3,7.9116192147208053E-3,7.4543690700087442E-3,8.0077118717551115E-3,7.5456736066363741E-3,8.1055423603240088E-3,8.1551236190542942E-3,6.6469472955869415E-3,8.2556477082999045E-3,7.7812872916662333E-3,8.3580278482065749E-3,7.87859268667007E-3,8.4623143219101707E-3,8.5151886451795243E-3,8.0279786401095624E-3,8.6224329234803748E-3,8.1299280618077948E-3,8.7317174286010209E-3,8.7871425151398747E-3,7.1733685054609485E-3,8.8995950152682482E-3,8.3934458135019301E-3,9.0142344443220942E-3,8.5024583875103078E-3,9.1311234136198949E-3,9.1904316972739857E-3,8.6700263528744857E-3,9.310817673162641E-3,8.7845296374017192E-3,9.4336205116387194E-3,9.4959505094335678E-3,8.362361896715232E-3,9.6225137148554379E-3,9.0810443852501008E-3,9.7516780862917114E-3,9.2039387764855062E-3,9.8835225835978893E-3,9.9504754312404776E-3,9.3931100078369027E-3,1.0086495262686651E-2,9.5225602921869476E-3,1.0225407086799478E-2,1.0295975782488359E-2,8.4312457480384753E-3,1.0439397398277086E-2,9.8584812381678801E-3,1.0585945768362229E-2,9.9980047668899279E-3,1.0735721902603234E-2,1.0811853141298971E-2,1.0213114051141182E-2,1.0966669988231459E-2,1.0360552438970562E-2,1.1124986871049368E-2,1.1205494332279776E-2,9.1902444449980143E-3,1.1369283178529324E-2,1.0744059483462607E-2,{"$f":"IF(JF88,JG84/JF88)","v":1.1536875793026036E-2},1.0903733857750007E-2,1.1708403498592269E-2,1.1795685709487892E-2,1.1150356080679272E-2,1.1973375741383855E-2,1.1319706752405317E-2,1.2155356688101821E-2,1.2248004195727118E-2,1.0060909048691419E-2,1.243671320530056E-2,1.1761407069123337E-2,1.2630113128713493E-2,1.1945821760954383E-2,1.282837787521823E-2,1.292939126674089E-2,1.2231249278467023E-2,1.31352984989936E-2,1.2427664927117138E-2,1.334654458667001E-2,1.3454233926235366E-2,1.1900582434620461E-2,1.3673879485488982E-2,1.2941564951655432E-2,1.3899401515797345E-2,1.3156814804156057E-2,1.4131035263140765E-2,1.4249220998842724E-2,1.3490773593826085E-2,1.4490491461048879E-2,1.3721156672635581E-2,1.473851931391573E-2,1.4865155309933549E-2,1.2249815680763507E-2,1.5123856218272563E-2,1.4326141568189068E-2,1.5390054369893082E-2,1.4580498686168867E-2,1.5664075937156633E-2,1.5804127638646706E-2,1.4976255199924045E-2,1.6090538262003448E-2,1.5250068974164218E-2,1.6385674842110193E-2,1.6536639381595032E-2,1.3650129870918223E-2,1.6845622346439226E-2,1.5972227944085482E-2,1.7164378068177655E-2,1.6277208416426013E-2,1.7493372143029318E-2,1.7661862209718337E-2,1.6753340473363989E-2,1.8007153183763031E-2,1.7083916884192227E-2,1.8363983373873814E-2,1.8546906050013502E-2,1.5336653875969934E-2,1.8922148715209544E-2,1.7960337482035644E-2,1.9310461413322041E-2,1.8332462738159284E-2,1.9712532293791701E-2,1.9918955420691244E-2,{"$f":"IF(LR88,LS84/LR88)","v":1.8915810389106138E-2},2.0343062587798815E-2,1.9322549741221443E-2,2.0782873268198224E-2,2.1008940140184958E-2,1.868357494879351E-2,2.1473978395428788E-2,2.040779017784048E-2,2.1957050110798747E-2,2.0871634264736583E-2,2.2459216363318771E-2,2.2717814508943491E-2,2.1602461279595853E-2,2.3250800115945918E-2,2.2114723181703079E-2,2.3805923571222423E-2,2.4092219466996065E-2,2.000237135464852E-2,2.4683208956304041E-2,2.3492458809547982E-2,2.5300062141335764E-2,2.40862267566831E-2,2.5944503594617172E-2,2.6277651238565132E-2,2.5027797123925798E-2,2.6967056539990909E-2,2.5692219812964573E-2,2.7689088031749631E-2,2.8063066971919983E-2,2.3355467857788418E-2,2.8838532343312923E-2,2.7497622850088443E-2,2.9652966968415444E-2,2.8284101309220717E-2,3.0509368861751353E-2,3.0954329584565229E-2,2.9541798742326583E-2,3.1880005466685811E-2,3.0437168378513905E-2,3.2856619515446654E-2,3.3365354996221064E-2,2.7848641987253887E-2,3.4426601487482181E-2,3.2903626462442333E-2,3.5550507435866165E-2,3.3993676950072355E-2,3.6742769608209075E-2,3.7366506236296962E-2,3.5756933334221558E-2,3.8673572705416187E-2,3.7027540018289291E-2,4.0066610120821383E-2,4.0798054681773326E-2,3.66365336647511E-2,4.2336817532839369E-2,4.0595315014747509E-2,4.3985778390677049E-2,4.2204539292289601E-2,4.5757182036158327E-2,4.669313178451269E-2,4.4851023376362369E-2,4.8675380037002218E-2,4.6792159143351386E-2,5.0819773914301779E-2,{"$f":"IF(OD88,OE84/OD88)","v":5.195910947280543E-2},4.3748655820737836E-2,5.4386653593473479E-2,5.2401370019221384E-2,5.7035252142814269E-2,5.5010928791439866E-2,5.9936485048365989E-2,6.1493393017033951E-2,5.9415279537201056E-2,6.4847046709137074E-2,6.2738366493772305E-2,6.8563698771011455E-2,7.0577055620720489E-2,5.9896585250732617E-2,7.4959428819221949E-2,7.2810374846409343E-2,7.9890111209150072E-2,7.7749782373785353E-2,8.5478765650213395E-2,8.8562374016937409E-2,8.6482989656188849E-2,9.5415294919090871E-2,9.3425518356179529E-2,0.10336534351636006,0.10783750420272772,9.2915898784157763E-2,0.11800207031198717,0.1165705343160377,0.13020037893475078,0.12924082754928301,0.14511034595889613,0.15388128191094796,0.15418730812882775,0.17493236161233019,0.17675933889884399,0.2024619807736647,0.21966851525091799,0.21201630050199444,0.26440676083789988,0.27708715101269338,0.3315162257036896,0.35735335882711922,0.44336813432019978,0.5328509233912524,0.6282592542178701,0.89078629344186722,1.2603829565592537,2.6804800248156293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP88,QQ84/QP88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB88,TC84/TB88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN88,VO84/VN88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ88,YA84/XZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL88,AAM84/AAL88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J88,K84/J88*((months/Months_Period)))","v":false},0,0,0,0,0,0,0,0,0,0,0,3.6142963657942222E-2,2.847746304374052E-2,3.6537392682522894E-2,3.4093497366285599E-2,3.6936358175693358E-2,3.4472419737265482E-2,3.7339928314113285E-2,3.7543461793680039E-2,3.5049051523431754E-2,3.7954069652584285E-2,3.543906882987459E-2,3.8369458494759895E-2,3.8567924799905395E-2,3.0499086164142059E-2,3.8968263786329886E-2,3.6391286939474424E-2,3.9373202353142213E-2,3.6775575051125206E-2,3.978281100605767E-2,3.9989389033850464E-2,3.736036544536632E-2,4.0406138119639792E-2,3.7755898461062865E-2,4.082773982553739E-2,4.1046181667041888E-2,3.5472199686035544E-2,4.1486943456171994E-2,3.8787633139618402E-2,4.19329439014113E-2,3.9211201374950377E-2,4.2384265887484854E-2,4.2611948827740345E-2,3.9856086152608244E-2,4.3071412299132208E-2,4.0292482745550209E-2,4.3536412126992337E-2,4.3734357632556668E-2,3.4792244652619285E-2,4.4133633270178649E-2,4.1264353517390696E-2,4.4537481736948797E-2,4.1646681664683299E-2,4.4945976359744309E-2,4.5151989320114244E-2,4.222846777706727E-2,4.5567594091790661E-2,4.2621958963490303E-2,4.5988035259517362E-2,4.6200094105942904E-2,3.6835707645963882E-2,4.6627938484047601E-2,4.362594474655198E-2,{"$f":"IF(BV88,BW84/BV88*((months/Months_Period)))","v":4.7060819929112957E-2},4.4035842796440641E-2,4.7498821790394538E-2,4.7719769423639258E-2,4.4659833432022671E-2,4.8165612212931266E-2,4.508204184188612E-2,4.8616791922876094E-2,4.8844411166977575E-2,3.9027860990881146E-2,4.9303765618622944E-2,4.6159928883674539E-2,4.9768685768651295E-2,4.6600258896346725E-2,5.0239266759640619E-2,5.0476710392508742E-2,4.7270866141464418E-2,5.0955965787187543E-2,4.7724815072404815E-2,5.1441129481221586E-2,5.1685959032533438E-2,4.4900284330177259E-2,5.2180179027098678E-2,4.8884461827290546E-2,5.2680569299751387E-2,4.9358492391312819E-2,5.3187238946464113E-2,5.3442963327815188E-2,5.0080759692366757E-2,5.3959262229593644E-2,5.0569908299204311E-2,5.4482124648972813E-2,5.4746054074973904E-2,4.3922749227793774E-2,5.5278984701399643E-2,5.1820318225966874E-2,5.581878026855823E-2,5.2331799235517298E-2,5.6365566478525406E-2,5.6641621192647096E-2,5.3111518430870155E-2,5.7199135793737477E-2,5.3639843144808352E-2,5.776396891936969E-2,5.8049172564708817E-2,4.6663734494755374E-2,5.862524114662572E-2,5.4991380971692913E-2,5.9208976827401699E-2,5.5544635537357084E-2,5.9800525196769087E-2,6.0099275641545137E-2,5.6388490920163438E-2,6.0702824122615344E-2,5.6960585824847525E-2,6.131456565688001E-2,6.1623558353113894E-2,4.9630836160313364E-2,6.2247888909975992E-2,5.8425244749707256E-2,6.2880817831988595E-2,5.9025283004170495E-2,6.3522514687935586E-2,6.3846705297985792E-2,{"$f":"IF(EH88,EI84/EH88*((months/Months_Period)))","v":5.9941029990739345E-2},6.4501881801429073E-2,6.0562231511723283E-2,6.5166270015452069E-2,6.5501976399104211E-2,5.7180986211307738E-2,6.618053221037043E-2,6.2153965903137584E-2,6.6868773805223491E-2,6.2806627037574392E-2,6.756689987579767E-2,6.791973316463866E-2,6.3803315542461742E-2,6.863307045926452E-2,6.4479858608940177E-2,6.9356813195995348E-2,6.9722654677081664E-2,5.6357561137581738E-2,7.0462417341689815E-2,6.6215001736806223E-2,7.1213143497215359E-2,6.6927132789126209E-2,7.1975067486473421E-2,7.2360303725648292E-2,6.8015388923972978E-2,7.3139478574141936E-2,6.8754604276005285E-2,7.393046694378097E-2,7.4330471799704895E-2,6.0186729910138015E-2,7.5139668174377797E-2,7.0652397549161999E-2,7.5961339534393851E-2,7.1432080536691991E-2,7.6795764237515413E-2,7.7217848343640413E-2,7.2624465204714397E-2,7.8071943247652723E-2,7.3435031072481866E-2,7.8939524437268885E-2,7.9378468537456476E-2,6.4383379932957174E-2,8.0266861183874313E-2,7.5518301120914413E-2,8.1169530094202927E-2,7.6375144485518034E-2,8.2086808474780268E-2,8.2551033180063793E-2,7.7686614523055392E-2,8.3490873421501716E-2,7.8578880996805711E-2,8.4446202615303209E-2,8.4929791200591132E-2,7.4472750925990538E-2,8.5909054086880265E-2,8.0874915127676361E-2,8.6904757194665255E-2,8.1820431786196121E-2,8.7917302775819064E-2,8.8430020789709754E-2,8.3268939569505596E-2,8.9468613305981326E-2,8.4255351387451521E-2,9.052511283404048E-2,{"$f":"IF(GT88,GU84/GT88*((months/Months_Period)))","v":9.1060218035281984E-2},7.4101429912122735E-2,9.2144428182317772E-2,8.6797042690169135E-2,9.3247701241380709E-2,8.7845146272564817E-2,9.4370527353904998E-2,9.4939430576649664E-2,8.9452428840104931E-2,9.6092542461061331E-2,9.0548083279636482E-2,9.7266508323888112E-2,9.786148342865153E-2,7.9763367547043301E-2,9.9067772499598861E-2,9.3375447499994796E-2,0.1002963341784789,9.4543112240040833E-2,0.10154777186292205,0.10218226374215429,9.6335743681314756E-2,0.1034691950817645,9.7559136741693531E-2,0.10478060914321224,0.1054457101816785,8.6080422065531376E-2,0.10679514018321898,0.10072134976202315,0.10817081333186512,0.1020295006501237,0.10957348096343875,0.11028518036728782,0.10404031623449383,0.11172981207795168,0.10541435564882062,0.11320344613966463,0.11395140611320281,0.10034834276058278,0.11547016457826526,0.10897253262300122,0.11702013703550054,0.11044726531782607,0.11860227100317466,0.11940570517488573,0.11271732009404284,0.12103794315223981,0.11427072350624337,0.12270488504159374,0.12355170938986032,0.1011749489764617,0.12527276877932503,0.11830177485801456,0.12703134922034676,0.11997605720267913,0.12882866283123881,0.12974223769558765,0.12255736861369418,0.1316000398587775,0.12432662926764673,0.13349984245259242,0.13446593198735732,0.11028293333997617,0.13643139814235189,0.1289287138015513,{"$f":"IF(JF88,JG84/JF88*((months/Months_Period)))","v":0.13844250951631243},0.13084480629300008,0.14050084198310722,0.14154822851385471,0.13380427296815128,0.14368050889660627,0.13583648102886381,0.14586428025722187,0.14697605034872541,0.12073090858429703,0.14924055846360673,0.14113688482948006,0.1515613575445619,0.14334986113145259,0.15394053450261874,0.15515269520089067,0.14677499134160427,0.1576235819879232,0.14913197912540566,0.16015853504004013,0.1614508071148244,0.14280698921544555,0.16408655382586779,0.1552987794198652,0.16679281818956815,0.15788177764987268,0.16957242315768917,0.17099065198611269,0.16188928312591302,0.17388589753258654,0.16465388007162696,0.17686223176698876,0.17838186371920259,0.14699778816916209,0.18148627461927075,0.17191369881826882,0.18468065243871698,0.1749659842340264,0.18796891124587961,0.18964953166376047,0.17971506239908855,0.19308645914404138,0.18300082768997061,0.19662809810532234,0.19843967257914039,0.16380155845101868,0.20214746815727069,0.19166673532902578,0.20597253681813188,0.19532650099711216,0.20992046571635181,0.21194234651662003,0.20104008568036785,0.21608583820515637,0.20500700261030674,0.22036780048648577,0.22256287260016203,0.18403984651163921,0.22706578458251453,0.21552404978442774,0.23172553695986448,0.21998955285791141,0.23655038752550039,0.23902746504829492,{"$f":"IF(LR88,LS84/LR88*((months/Months_Period)))","v":0.22698972466927364},0.24411675105358577,0.23187059689465733,0.24939447921837871,0.25210728168221952,0.22420289938552213,0.25768774074514544,0.24489348213408577,0.26348460132958496,0.25045961117683901,0.26951059635982527,0.2726137741073219,0.25922953535515025,0.279009601391351,0.26537667818043698,0.28567108285466908,0.28910663360395278,0.24002845625578223,0.29619850747564846,0.28190950571457579,0.30360074569602918,0.28903472108019723,0.31133404313540608,0.31533181486278161,0.30033356548710954,0.32360467847989094,0.30830663775557487,0.33226905638099558,0.33675680366303978,0.28026561429346103,0.34606238811975509,0.32997147420106132,0.35583560362098532,0.33940921571064864,0.36611242634101626,0.37145195501478273,0.354501584907919,0.3825600656002297,0.36524602054216687,0.39427943418535982,0.40038425995465277,0.33418370384704665,0.41311921784978617,0.39484351754930802,0.426606089230394,0.40792412340086825,0.4409132352985089,0.44839807483556354,0.42908320001065869,0.46408287246499424,0.44433048021947152,0.4807993214498566,0.48957665618127988,0.4396384039770132,0.50804181039407248,0.48714378017697013,0.52782934068812459,0.50645447150747525,0.54908618443389989,0.56031758141415233,0.5382122805163484,0.58410456044402659,0.56150590972021663,0.60983728697162132,{"$f":"IF(OD88,OE84/OD88*((months/Months_Period)))","v":0.62350931367366513},0.52498386984885403,0.65263984312168177,0.62881644023065664,0.68442302571377123,0.66013114549727836,0.71923782058039187,0.73792071620440747,0.7129833544464127,0.77816456050964489,0.75286039792526771,0.82276438525213746,0.84692466744864592,0.71875902300879146,0.89951314583066333,0.87372449815691211,0.95868133450980086,0.93299738848542424,1.0257451878025607,1.062748488203249,1.0377958758742662,1.1449835390290906,1.1211062202741544,1.2403841221963208,1.2940500504327326,1.1149907854098933,1.4160248437438461,1.3988464117924524,1.5624045472170094,1.5508899305913961,1.7413241515067535,1.8465753829313756,1.850247697545933,2.0991883393479625,2.1211120667861278,2.4295437692839763,2.6360221830110158,2.5441956060239335,3.1728811300547983,3.3250458121523208,3.978194708444275,4.2882403059254308,5.3204176118423971,6.3942110806950287,7.5391110506144408,10.689435521302407,15.124595478711043,32.16576029778755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP88,QQ84/QP88*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB88,TC84/TB88*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN88,VO84/VN88*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ88,YA84/XZ88*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL88,AAM84/AAL88*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F71","v":5.6798332478966707E-3},{"$f":"(1+F93)^((months/Months_Period))-1","v":7.0328023776282445E-2},null,"Factor",null,{"$f":"1/(1+$F$93)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,0.99435224505839659,0.98873638725267365,0.98315224643562427,0.97759964347746908,0.9720784002601095,0.96658833967141444,0.96112928559953903,0.95570106292727453,0.9503034975264314,0.94493641625225366,0.93959964693786391,0.9342930183887419,0.92901636037723123,0.92376950363708032,0.91855227985801147,0.91336452168032234,0.9082060626895172,0.90307673741096828,0.89797638130460833,0.89290483075965221,0.88786192308934786,0.88284749652575845,0.87786139021457277,0.8729034442099457,0.86797349946936653,0.86307139784855769,0.85819698209640194,0.85335009584989785,0.8485305836291438,0.84373829083235075,0.83897306373088221,0.83423474946432397,0.82952319603557967,0.82483825230599506,0.82017976799051029,0.81554759365283891,0.81094158070067335,0.80636158138091929,0.80180744877495613,0.79727903679392309,0.79277620017403327,0.78829879447191509,0.78384667605997616,0.77941970212179912,0.77501773064755775,0.77064062042946269,0.76628823105723187,0.76196042291358579,0.7576570571697695,0.75337799578109821,0.74912310148253025,0.74489223778426306,{"$f":"1/(1+$F$93)^BW8","v":0.74068526896735509},0.73650206007937169,0.73234247693005738,0.7282063860870297,0.72409365487149957,0.72000415135401541,0.71593774435023072,0.71189430341669635,0.70787369884667539,0.70387580166598296,0.69990048362884882,0.69594761721380338,0.69201707561958714,0.68810873276108264,0.6842224632652707,0.68035814246720838,0.67651564640602901,0.67269485182096733,0.66889563614740433,0.66511787751293594,0.66136145473346353,0.65762624730930663,0.6539121354213373,0.65021899992713716,0.64654672235717425,0.64289518491100395,0.63926427045348988,0.63565386251104561,0.6320638452678996,0.628494103562379,0.624944522883216,0.62141498936587436,0.61790538978889686,0.61441561157027313,0.61094554276382884,0.60749507205563402,0.60406408876043205,0.60065248281809025,0.59726014479006795,0.59388696585590706,0.59053283780974053,0.58719765305682159,0.58388130461007193,0.58058368608665056,0.57730469170454035,0.57404421627915525,0.5708021552199658,0.56757840452714448,0.5643728607882289,0.56118542117480519,0.55801598343920944,0.55486444591124706,0.5517307074949318,0.54861466766524303,0.54551622646490039,0.54243528450115852,0.53937174294261703,0.53632550351605168,0.53329646850326096,0.53028454073793196,0.52728962360252352,0.52431162102516615,0.52135043747658116,0.51840597796701582,{"$f":"1/(1+$F$93)^EI8","v":0.51547814804319581},0.51256685378529621,0.50967200180392824,0.50679349923714323,0.50393125374745429,0.50108517351887372,0.49825516725396823,0.49544114417093021,0.49264301400066524,0.48986068698389651,0.48709407386828601,0.48434308590557068,0.4816076348487161,0.47888763294908526,0.47618299295362437,0.47349362810206308,0.4708194521241319,0.46816037923679482,0.4655163241414973,0.46288720202143013,0.46027292853880863,0.45767341983216736,0.45508859251366973,0.45251836366643339,0.44996265084186987,0.44742137205704074,0.44489444579202664,0.4423817909873129,0.43988332704118888,0.43739897380716308,0.43492865159139138,0.43247228115012132,0.43002978368714917,0.42760108085129345,0.42518609473388053,0.42278474786624631,0.42039696321725023,0.41802266419080492,0.41566177462341908,0.41331421878175401,0.41097992136019446,0.40865880747843264,0.40635080267906648,0.4040558329252113,0.40177382459812427,0.39950470449484338,0.39724839982583876,0.3950048382126784,0.3927739476857055,0.39055565668173042,0.38834989404173509,0.38615658900858973,0.38397567122478371,0.38180707073016856,0.379650717959713,0.37750654374127285,0.37537447929337048,0.37325445622298953,0.37114640652338066,0.36905026257187984,0.36696595712773961,0.3648934233299711,0.36283259469520068,0.36078340511553614,{"$f":"1/(1+$F$93)^GU8","v":0.35874578885644642},0.35671968055465292,0.3547050152160332,0.35270172821353535,0.3507097552851054,0.3487290325316254,0.34675949641486431,0.34480108375543939,0.34285373173078937,0.34091737787315962,0.33899196006759796,0.33707741654996243,0.33517368590493946,0.33328070706407442,0.3313984193038122,0.3295267622435496,0.32766567584369799,0.32581510040375788,0.32397497656040358,0.32214524528557875,0.32032584788460311,0.3185167259942896,0.31671782158107192,0.31492907693914363,0.31315043468860598,0.31138183777362816,0.3096232294606166,0.30787455333639518,0.30613575330639564,0.304406773592858,0.30268755873304132,0.300978053577445,0.29927820328803878,0.29758795333650462,0.29590724950248665,0.29423603787185276,0.29257426483496424,0.29092187708495659,0.28927882161602947,0.28764504572174632,0.28602049699334359,0.28440512331804962,0.28279887287741273,0.2812016941456395,0.27961353588794119,0.27803434715889086,0.27646407730078876,0.27490267594203749,0.27335009299552587,0.27180627865702256,0.27027118340357853,0.26874475799193798,0.26722695345695902,0.26571772111004288,0.26421701253757202,0.26272477959935725,0.26124097442709338,0.25976554942282348,0.25829845725741241,0.25683965086902827,0.25538908346163308,0.25394670850348111,0.25251247972562657,0.25108635112043975,{"$f":"1/(1+$F$93)^JG8","v":0.24966827694013008},0.24825821169527981,0.24685611015338418,0.24546192733740047,0.24407561852430518,0.24269713924365963,0.24132644527618322,0.2399634926523351,0.23860823765090347,0.23726063679760323,0.23592064686368164,0.23458822486453101,0.23326332805831038,0.23194591394457426,0.23063594026290901,0.22933336499157789,0.22803814634617214,0.22675024277827147,0.22546961297411069,0.2241962158532548,0.22293001056728076,0.22167095649846777,0.22041901325849356,0.21917414068713958,0.2179362988510021,0.21670544804221159,0.21548154877715883,0.21426456179522826,0.21305444805753881,0.21185116874569124,0.21065468526052328,0.20946495922087133,0.20828195246233888,0.20710562703607285,0.20593594520754602,0.20477286945534637,0.20361636246997361,0.20246638715264256,0.20132290661409261,0.20018588417340494,0.19905528335682532,0.19793106789659454,0.1968132017297847,0.19570164899714254,0.194596374041939,0.19349734140882557,0.19240451584269669,0.19131786228755934,0.1902373458854078,0.18916293197510592,0.18809458609127536,0.18703227396318953,0.18597596151367457,0.18492561485801634,0.18388120030287286,0.18284268434519438,0.18181003367114779,0.18078321515504847,0.17976219585829761,0.17874694302832542,0.17773742409754073,0.17673360668228597,0.1757354585817987,0.17474294777717841,{"$f":"1/(1+$F$93)^LS8","v":0.17375604243035953},0.17277471088308999,0.17179892165591593,0.17082864344717161,0.16986384513197544,0.16890449576123159,0.16795056456063703,0.16700202092969463,0.16605883444073119,0.16512097483792165,0.1641884120363184,0.16326111612088628,0.16233905734554288,0.16142220613220432,0.16051053306983665,0.15960400891351209,0.1587026045834711,0.15780629116418946,0.15691503990345079,0.15602882221142422,0.15514760965974708,0.15427137398061333,0.15340008706586633,0.15253372096609774,0.15167224788975028,0.15081564020222685,0.14996387042500364,0.14911691123474885,0.14827473546244618,0.14743731609252322,0.14660462626198492,0.14577663925955189,0.14495332852480342,0.1441346676473256,0.14332063036586401,0.14251119056748152,0.14170632228672025,0.140905999704769,0.14011019714863482,0.13931888909031959,0.13853205014600103,0.13774965507521852,0.13697167878006328,0.13619809630437346,0.13542888283293347,0.13466401369067796,0.13390346434190026,0.1331472103894655,0.13239522757402772,0.13164749177325175,0.1309039790010397,0.13016466540676103,0.12942952727448784,0.12869854102223396,0.12797168320119851,0.12724893049501362,0.12653025971899667,0.12581564781940635,0.12510507187270326,0.12439850908481453,0.12369593679040271,0.12299733245213845,0.12230267365997782,0.12161193813044342,{"$f":"1/(1+$F$93)^OE8","v":0.12092510370590924},0.12024214835389026,0.11956305016633557,0.1188877873589255,0.11821633827037284,0.11754868136172807,0.11688479521568841,0.11622465853591071,0.11556825014632836,0.11491554899047196,0.11426653413079395,0.11362118474799689,0.11297948014036556,0.112341399723103,0.11170692302767023,0.1110760297011294,0.11044869950549116,0.10982491231706536,0.10920464812581547,0.10858788703471683,0.10797460925911825,0.10736479512610739,0.10675842507387968,0.1061554796511109,0.10555593951633303,0.10495978543731406,0.10436699829044085,0.1037775590601057,0.10319144883809646,0.1026086488229899,0.10202914031954859,0.10145290473812132,0.10087992359404659,0.10031017850705974,9.9743651200703345E-2,9.9180323501741038E-2,9.8620177339574261E-2,9.8063194745662871E-2,9.7509357852948633E-2,9.6958648895282079E-2,9.6411050206852575E-2,9.586654422162165E-2,9.5325113472759515E-2,9.4786740592084848E-2,9.4251408309507428E-2,9.3719099452474336E-2,9.3189796945418985E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,{"$f":"1/(1+$F$93)^QQ8","v":9.2663483809213493E-2},9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,{"$f":"1/(1+$F$93)^TC8","v":9.2663483809213493E-2},9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,{"$f":"1/(1+$F$93)^VO8","v":9.2663483809213493E-2},9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,{"$f":"1/(1+$F$93)^YA8","v":9.2663483809213493E-2},9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,{"$f":"1/(1+$F$93)^AAM8","v":9.2663483809213493E-2},9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2,9.2663483809213493E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K94:XFD94)","v":49037649.372913681},"EUR",null,{"$f":"K93*J88*OR(L7,K7)","v":0},0,0,0,0,0,0,0,0,0,0,407439.89146654337,443236.57228864561,439683.9157930431,436157.25038682477,432656.39580695081,429181.17299750249,425731.40410179814,422306.91245455755,418907.52257411822,415533.06015470036,412183.35205872281,408858.22630916652,405557.51208198915,402281.03969858593,399028.6406183014,395800.14743098698,392595.39384960767,389414.21470289613,386256.44592805277,383121.92456349439,380010.48874164809,376921.97768179188,373856.2316829412,370813.09211678157,367792.40142064582,364794.00309053686,361817.74167419557,358863.46276421257,355931.01299118495,353020.24001691618,350130.99252766068,347263.12022741069,344416.47383122734,341590.90505861404,338786.26662693213,336002.41224485997,333239.19660589291,330496.47538188571,327774.10521663632,325071.94371951104,322389.84945911041,319727.68195697595,317085.30168133823,314462.57004090282,311859.34937867959,309275.50296584878,306710.89499566809,304165.39057741856,301638.85573038936,299131.15737790178,296642.1633413707,294171.7423344056,291719.76395694842,{"$f":"BW93*BV88*OR(BX7,BW7)","v":289286.09868944978},286870.61788708257,284473.19377399312,282093.69943758845,279732.00882286148,277387.99672675226,275061.5387925455,272752.51150430425,270460.79218133952,268186.25897271576,265928.79085179121,263688.26761079382,261464.56985543238,259257.57899954182,257067.1772597635,254893.24765025976,252735.67397746199,250594.34083485385,248469.1335977866,246359.93841832899,244266.6422201501,242189.13269343507,240127.29828983347,238081.02821744108,236050.21243581289,234034.74165100948,232034.50731067453,230049.40159914427,228079.31743258925,226124.1484541863,224183.78902932259,222258.13424083026,220347.07988425216,218450.52246313772,216568.35918436965,214700.48795352061,212846.80737023978,211007.21672366996,209181.61598789305,207369.90581740634,205571.987542627,203787.76316542632,202017.13535469229,200260.00744192142,198516.28341683871,196785.86792304617,195068.66625369919,193364.58434721132,191673.5287829864,189995.40677717887,188330.12617848095,186677.59546393729,185037.72373478694,183410.42071233212,181795.59673383337,180193.16274843208,178603.03031309857,177025.11158860713,175459.31933553651,173905.56691029688,172363.7682611823,170833.83792444863,169315.69102041703,167809.24324960288,{"$f":"EI93*EH88*OR(EJ7,EI7)","v":166314.41088886926},164831.11078760613,163359.26036393366,161898.77760093022,160449.5810428854,159011.5897915767,157584.72350257062,156168.90238154787,154764.04718065224,153370.07919486324,151986.92025839232,150614.49274110224,149252.7195449502,147901.52410045342,146560.83036317831,145230.56281025175,143910.64643689574,142601.00675298405,141301.56977962141,140012.26204574486,138733.01058474745,137463.7429311235,136204.38711713575,134954.87166950444,133715.12560611765,132485.0784327632,131264.66013988148,130053.80119933972,128852.43256122722,127660.48565067134,126477.89236467394,125304.585068969,124140.49659490006,122985.56023631856,121839.70974650171,120702.87933509111,119575.00366505071,118456.01784964497,117345.8574494365,116244.45846930332,115151.75735547552,114067.69099259125,112992.1967007717,111925.21223271561,110866.67577081207,109816.5259242727,108774.70172628206,107741.14263116708,106715.78851158453,105698.57965572708,104689.45676454756,103688.36094900106,102695.2337273054,101710.01702221936,100732.65315833817,99763.084859407623,98801.255245654698,97847.107831136265,96900.586521104851,95961.635609391538,95030.199775806221,94106.224083554349,93189.653976671194,92280.435277472207,{"$f":"GU93*GT88*OR(GV7,GU7)","v":91378.514184020474},90483.837267610521,89596.351470268695,88716.004102269639,87842.74283966927,86976.515721853575,86117.271149103792,85264.957880177244,84419.525029903933,83580.922066799118,82749.098810691314,81924.005430365796,81105.592441223547,80293.810702955641,79488.611417232576,78689.946125409013,77897.766706243274,77112.025373632016,76332.674674359514,75559.667485861763,74792.957014005297,74032.496790880352,73278.240672608707,72530.142837165797,71788.15778221692,71052.240322967904,70322.345590029669,69598.42902729685,68880.44638984029,68168.353741813349,67462.107454371944,66761.664203608278,66066.98096849797,65378.015028860871,64694.723963334938,64017.065647363823,63344.99825119719,62678.480237904514,62017.470361401756,61361.927664491006,60711.811476912997,60067.081413412423,59427.697371815877,58793.619531122582,58164.808349607425,57541.224562936652,56922.829182295849,56309.583492530212,55701.449050297015,55098.387682230335,54500.361483117755,53907.332814088979,53319.264300816481,52736.118831727938,52157.859556230382,51584.449882946079,51015.853477960009,50452.034263078764,49892.956414101114,49338.584359099732,48788.882776714396,48243.81659445625,47703.350987023405,47167.451374627584,{"$f":"JG93*JF88*OR(JH7,JG7)","v":46636.083421331568},46109.213033398002,45586.806357648704,45068.829779834916,44555.24992301836,44046.033645962823,43541.148041536479,43040.560435124629,42544.238383052943,42052.149671021099,41564.262312546824,41080.544547419951,40600.964840166998,40125.491878525652,39654.094571929316,39186.742050001863,38723.403661061988,38264.048970637785,37808.647759990825,37357.170024650222,36909.585972956127,36465.866024613148,36025.980809252971,35589.901165006791,35157.598137086956,34729.042976378107,34304.207138037535,33883.062280104859,33465.580262120886,33051.733143755504,32641.493183444814,32234.832837037153,31831.72475644802,31432.141788324094,31036.056972715916,30643.443541759396,30254.274918366067,29868.52471492203,29486.166731995396,29107.174957052463,28731.5235631822,28359.186907829338,27990.139531535755,27624.35615669021,27261.811686286397,26902.4812026892,26546.33996640909,26193.363414884778,25843.527161273705,25496.806993250782,25153.178871814987,24812.618930103839,24475.103472215807,24140.608972040536,23809.112072096712,23480.589582377856,23155.018479205515,22832.375904090281,22512.639162600262,22195.785723237077,21881.793216319358,21570.639432873591,21262.302323532407,20956.759997440127,{"$f":"LS93*LR88*OR(LT7,LS7)","v":20653.990721165617},20353.972917622341,20056.685164995622,19762.106195676999,19470.214895205681,19180.990301217051,18894.411602398148,18610.458137450118,18329.109394057516,18050.345007864526,17774.144761457952,17500.488583357008,17229.356547009793,16960.728869796465,16694.585912039096,16430.908176018034,16169.676304994873,15910.871082241933,15654.473430078182,15400.464408911597,15148.825216287882,14899.537185945583,14652.581786877419,14407.940622397975,14165.595429217487,13925.528076521927,13687.720565059146,13452.155026231127,13218.813721192329,12987.679039954002,12758.733500494509,12531.95974787559,12307.340553364502,12084.858813562045,11864.4975495364,11646.239905962768,11430.069150268713,11215.968671785287,11003.921980903759,10793.912708238029,10585.924603792619,10379.941536136226,10175.947491580811,9973.9265733661796,9773.863000850004,9575.7411087032851,9379.5453461111701,9185.2602759791625,8992.8705741445883,8802.3610285933901,8613.7165386821562,8426.9221143653285,8241.9628754276291,8058.824050721606,7877.4909774102907,7697.9491002149325,7520.1839706677811,7344.1812463698689,7169.9266902537765,6997.4061698513415,6826.6056565662784,6657.5112249516724,6490.1090519923328,6324.3854163919623,{"$f":"OE93*OD88*OR(OF7,OE7)","v":6160.3266978650845},5997.9193764337651,5837.1500317290302,5678.0053422969759,5520.4720849095438,5364.5371338799305,5210.1874603825954,5057.4101317778241,4906.1923109408508,4756.5212555954822,4608.3843176521996,4461.7689425507169,4316.662668606953,4173.0531263644079,4030.9280379498978,3890.2752164336166,3751.0825651935224,3613.3380772839905,3477.0298348087158,3342.1460082978515,3208.6748560893243,3076.604723714333,2945.9240432869783,2816.621332898013,2688.6851960126687,2562.1043208725532,2436.8674799015716,2312.9635291158561,2190.3814075376804,2069.1101366133212,1949.1388196348501,1830.456641165832,1713.0528664708918,1596.9168409491374,1482.0379895714075,1368.4058163213219,1256.0099036400991,1144.8399118751363,1034.8855787323071,926.13671873196392,818.5832226686166,712.21505707426479,607.02226368535958,502.99495891336966,400.12333331892779,298.39765108953787,197.80824952081412,98.34553850123261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ93*QP88*OR(QR7,QQ7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC93*TB88*OR(TD7,TC7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO93*VN88*OR(VP7,VO7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA93*XZ88*OR(YB7,YA7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM93*AAL88*OR(AAN7,AAM7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K95:XFD95)","v":0.99999999999999922},"%",null,{"$f":"K94/$H$94","v":0},{"$f":"L94/$H$94","v":0},0,0,0,0,0,0,0,0,0,8.3087157862749405E-3,9.0386994066128847E-3,8.9662518782131079E-3,8.8943343729632265E-3,8.8229432148501773E-3,8.7520747524771035E-3,8.6817253589025842E-3,8.6118914314808493E-3,8.5425693917030414E-3,8.4737556850394882E-3,8.4054467807829995E-3,8.3376391718931464E-3,8.2703293748415674E-3,8.2035139294582282E-3,8.1371893987787249E-3,8.0713523688925072E-3,8.0059994487921091E-3,7.9411272702233568E-3,7.8767324875364947E-3,7.8128117775383161E-3,7.7493618393452146E-3,7.6863793942371882E-3,7.6238611855127692E-3,7.5618039783449126E-3,7.5002045596377779E-3,7.4390597378844511E-3,7.3783663430255766E-3,7.318121226308893E-3,7.2583212601496794E-3,7.1989633379920858E-3,7.1400443741713726E-3,7.0815613037770141E-3,7.0235110825166997E-3,6.965890686581204E-3,6.9086971125101133E-3,6.8519273770584416E-3,6.7955785170640765E-3,6.7396475893160973E-3,6.6841316704239259E-3,6.6290278566873357E-3,6.574333263967275E-3,6.5200450275575399E-3,6.4661603020572745E-3,6.4126762612442554E-3,6.359590097949056E-3,6.3068990239299573E-3,6.2546002697486999E-3,6.202691084647027E-3,6.1511687364240158E-3,6.1000305113142134E-3,6.0492737138665388E-3,5.9988956668239812E-3,5.9488937110040606E-3,5.8992652051800664E-3,{"$f":"BX94/$H$94","v":5.850007525963056E-3},5.8011180676846236E-3,5.752594242280403E-3,5.7044334791743418E-3,5.656633225163717E-3,5.6091909443048843E-3,5.5621041177997647E-3,5.5153702438830721E-3,5.4689868377102609E-3,5.4229514312461929E-3,5.3772615731545251E-3,5.331914828687819E-3,5.2869087795783436E-3,5.2422410239295952E-3,5.1979091761085103E-3,5.1539108666383681E-3,5.1102437420924079E-3,5.0669054649881001E-3,5.0238937136821201E-3,4.9812061822660002E-3,4.9388405804624488E-3,4.8967946335223321E-3,4.8550660821223409E-3,4.8136526822632943E-3,4.7725522051691232E-3,4.7317624371864889E-3,4.6912811796850484E-3,4.651106248958389E-3,4.6112354761255686E-3,4.571666707033315E-3,4.5323978021588494E-3,4.4934266365133429E-3,4.454751099545985E-3,4.4163690950486875E-3,4.3782785410613921E-3,4.3404773697779918E-3,4.3029635274528756E-3,4.2657349743080485E-3,4.2287896844408835E-3,4.1921256457324455E-3,4.155740859756423E-3,4.1196333416886411E-3,4.0838011202171641E-3,4.0482422374529779E-3,4.0129547488412512E-3,3.9779367230731669E-3,3.9431862419983315E-3,3.9087014005377415E-3,3.8744803065973278E-3,3.8405210809820448E-3,3.8068218573105196E-3,3.7733807819302599E-3,3.7401960138334091E-3,3.7072657245730369E-3,3.6745880981799905E-3,3.642161331080264E-3,3.6099836320129222E-3,3.578053221948538E-3,3.5463683340081742E-3,3.5149272133828814E-3,3.4837281172537199E-3,3.4527693147122962E-3,3.4220490866818261E-3,3.3915657258386917E-3,{"$f":"EJ94/$H$94","v":3.3613175365345273E-3},3.3313028347187945E-3,3.3015199478618616E-3,3.2719672148785938E-3,3.2426429860524259E-3,3.2135456229599323E-3,3.1846734983958869E-3,3.1560249962988098E-3,3.1275985116769969E-3,3.0993924505350262E-3,3.0714052298007437E-3,3.043635277252728E-3,3.016081031448215E-3,2.9887409416515039E-3,2.9616134677628117E-3,2.9346970802476085E-3,2.9079902600663969E-3,2.8814914986049558E-3,2.8551992976050297E-3,2.8291121690954802E-3,2.8032286353238752E-3,2.7775472286885204E-3,2.7520664916709445E-3,2.7267849767688133E-3,2.7017012464292862E-3,2.6768138729827968E-3,2.6521214385772725E-3,2.6276225351127831E-3,2.603315764176608E-3,2.5791997369787258E-3,2.5552730742877316E-3,2.5315344063671619E-3,2.5079823729122416E-3,2.4846156229870351E-3,2.4614328149620132E-3,2.4384326164520209E-3,2.4156137042546546E-3,2.3929747642890357E-3,2.3705144915349844E-3,2.3482315899725908E-3,2.3261247725221796E-3,2.3041927609846612E-3,2.2824342859822794E-3,2.2608480868997389E-3,2.2394329118257186E-3,2.218187517494764E-3,2.1971106692295641E-3,2.1762011408835965E-3,2.1554577147841533E-3,2.1348791816757345E-3,2.1144643406638109E-3,2.0942119991589543E-3,2.074120972821337E-3,2.0541900855055792E-3,2.0344181692059757E-3,2.014804064002063E-3,1.9953466180045502E-3,1.9760446873016029E-3,1.9568971359054717E-3,1.9379028356994795E-3,1.9190606663853395E-3,1.9003695154308357E-3,1.8818282780178287E-3,1.8634358569906105E-3,{"$f":"GV94/$H$94","v":1.8451911628045931E-3},1.8270931134753356E-3,1.809140634527898E-3,1.7913326589465335E-3,1.7736681271247009E-3,1.7561459868154145E-3,1.7387651930819096E-3,1.7215247082486319E-3,1.7044235018525515E-3,1.6874605505947929E-3,1.6706348382925782E-3,1.6539453558314897E-3,1.637391101118043E-3,1.6209710790325671E-3,1.6046843013823987E-3,1.5885297868553768E-3,1.5725065609736471E-3,1.5566136560477642E-3,1.5408501111310959E-3,1.5252149719745286E-3,1.509707290981463E-3,1.4943261271631119E-3,1.4790705460940869E-3,1.4639396198682733E-3,1.4489324270549997E-3,1.434048052655492E-3,1.4192855880596118E-3,1.4046441310028807E-3,1.3901227855237829E-3,1.3757206619213513E-3,1.36143687671303E-3,1.3472705525928118E-3,1.3332208183896538E-3,1.3192868090261595E-3,1.305467665477541E-3,1.2917625347308405E-3,1.2781705697444269E-3,1.2646909294077538E-3,1.2513227785013843E-3,1.2380652876572756E-3,1.2249176333193274E-3,1.2118789977041847E-3,1.1989485687623046E-3,1.1861255401392711E-3,1.17340911113737E-3,1.1607984866774141E-3,1.1482928772608182E-3,1.1358914989319233E-3,1.1235935732405711E-3,1.111398327204922E-3,1.0993049932745166E-3,1.0873128092935829E-3,1.0754210184645827E-3,1.0636288693119979E-3,1.0519356156463557E-3,1.0403405165284902E-3,1.0288428362340372E-3,1.0174418442181665E-3,1.0061368150805425E-3,9.9492702853051741E-4,9.8381176935255152E-4,9.727903273718645E-4,9.6186199742031035E-4,9.5102607930247496E-4,{"$f":"JH94/$H$94","v":9.4028187776200333E-4},9.2962870244814224E-4,9.190658678825055E-4,9.0859269342605958E-4,8.9820850324632379E-4,8.8791262628479012E-4,8.7770439622455499E-4,8.675831514581647E-4,8.575482350556739E-4,8.4759899473291558E-4,8.3773478281997554E-4,8.2795495622988097E-4,8.1825887642749187E-4,8.0864590939859688E-4,7.9911542561921737E-4,7.8966680002510797E-4,7.8029941198146471E-4,7.7101264525282725E-4,7.6180588797318538E-4,7.5267853261627618E-4,7.4362997596608593E-4,7.3465961908753712E-4,7.2576686729737788E-4,7.1695113013525735E-4,7.0821182133499572E-4,6.9954835879604217E-4,6.9096016455512301E-4,6.824466647580757E-4,6.7400728963186972E-4,6.6564147345681284E-4,6.5734865453894104E-4,6.4912827518258886E-4,6.4097978166314552E-4,6.3290262419998702E-4,6.2489625692958958E-4,6.1696013787882018E-4,6.0909372893840498E-4,6.0129649583657056E-4,5.935679081128638E-4,5.8590743909214121E-4,5.7831456585873283E-4,5.7078876923077643E-4,5.6332953373472124E-4,5.5593634758000182E-4,5.4860870263387851E-4,5.4134609439644482E-4,5.3414802197580217E-4,5.2701398806339554E-4,5.1994349890951616E-4,5.1293606429896575E-4,5.0599119752687974E-4,4.991084153747145E-4,4.9228723808639131E-4,4.8552718934459889E-4,4.7882779624725522E-4,4.7218858928412189E-4,4.6560910231357701E-4,4.590888725395408E-4,4.5262744048855426E-4,4.4622434998701084E-4,4.3987914813853817E-4,4.3359138530153123E-4,4.2736061506683378E-4,4.2118639423556888E-4,{"$f":"LT94/$H$94","v":4.1506828279711574E-4},4.090058439072344E-4,4.0299864386633406E-4,3.9704625209788713E-4,3.9114824112698634E-4,3.8530418655904458E-4,3.7951366705863651E-4,3.737762643284802E-4,3.6809156308855969E-4,3.6245915105538552E-4,3.568786189213942E-4,3.5134956033448371E-4,3.4587157187768576E-4,3.4044425304897421E-4,3.3506720624120639E-4,3.2974003672219893E-4,3.2446235261493635E-4,3.1923376487791132E-4,3.1405388728559576E-4,3.0892233640904189E-4,3.0383873159661392E-4,2.9880269495484592E-4,2.9381385132942999E-4,2.8887182828632809E-4,2.8397625609301324E-4,2.7912676769983316E-4,2.7432299872149924E-4,2.6956458741869959E-4,2.6485117467983378E-4,2.6018240400286992E-4,2.5555792147732338E-4,2.5097737576635466E-4,2.4644041808898791E-4,2.4194670220244784E-4,2.3749588438461443E-4,2.3308762341659465E-4,2.287215805654117E-4,2.2439741956680858E-4,2.2011480660816767E-4,2.1587341031154391E-4,2.1167290171681161E-4,2.0751295426492392E-4,2.0339324378128439E-4,1.9931344845922961E-4,1.9527324884362256E-4,1.9127232781455535E-4,1.8731037057116183E-4,1.8338706461553739E-4,1.795020997367676E-4,1.7565516799506316E-4,1.7184596370600102E-4,1.680741834248715E-4,1.6433952593112995E-4,1.6064169221295267E-4,1.5698038545189634E-4,1.5335531100766042E-4,1.497661764029514E-4,1.462126913084488E-4,1.4269456752787201E-4,1.3921151898314699E-4,1.3576326169967274E-4,1.3234951379168663E-4,1.2896999544772806E-4,1.2562442891619899E-4,{"$f":"OF94/$H$94","v":1.2231253849102241E-4},1.1903405049739648E-4,1.1578869327764445E-4,1.1257619717715953E-4,1.0939629453044446E-4,1.0624871964724479E-4,1.0313320879877499E-4,1.0004950020403758E-4,9.6997334016234125E-5,9.3976452309267415E-5,9.098659906433461E-5,8.8027520156610414E-5,8.5098963342019929E-5,8.2200678244100578E-5,7.933241634095209E-5,7.6493930952274838E-5,7.3684977226494978E-5,7.09053121279765E-5,6.8154694424319437E-5,6.5432884673743367E-5,6.2739645212556191E-5,6.0074740142707202E-5,5.7437935319424083E-5,5.4828998338933113E-5,5.2247698526262376E-5,4.9693806923126991E-5,4.7167096275896107E-5,4.4667341023641202E-5,4.2194317286264742E-5,3.9747802852709164E-5,3.7327577169245364E-5,3.493342132784019E-5,3.2565118054602482E-5,3.0222451698307189E-5,2.790520821899696E-5,2.5613175176660602E-5,2.334614171998826E-5,2.1103898575202383E-5,1.8886238034964266E-5,1.6692953947355545E-5,1.4523841704934214E-5,1.237869823386463E-5,1.025732198312105E-5,8.1595129137641526E-6,6.0850724882901932E-6,4.0338036600521683E-6,2.0055108627526205E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR94/$H$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD94/$H$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP94/$H$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB94/$H$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN94/$H$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K95:ABZ95*K90:ABZ90)","v":5.6326411277265193E-3},{"$f":"(1+F96)^((months/Months_Period))-1","v":6.9725470009312618E-2},{"$f":"SUM(K96:XFD96)","v":5.6326411277265193E-3},null,null,{"$f":"K90*K95","v":0},{"$f":"L90*L95","v":0},0,0,0,0,0,0,0,0,0,0,2.7223782014022782E-5,2.1278008875223566E-5,2.7081315636218206E-5,2.5067082604865157E-5,2.693914731982809E-5,2.4940006717979307E-5,2.6797284058368445E-5,2.6726468964771972E-5,2.4749758300160145E-5,2.6585076048244027E-5,2.462318070761498E-5,2.6444004973831418E-5,2.6366042360526783E-5,2.0681403383941305E-5,2.6210549018618485E-5,2.4279051931522307E-5,2.605563424354667E-5,2.4139280562752874E-5,2.590130119764236E-5,2.5824353779804231E-5,2.3930495260036232E-5,2.5670899005565812E-5,2.3791891932404311E-5,2.5518033366600039E-5,2.5445416452765181E-5,2.1810573689710591E-5,2.5300540126774092E-5,2.3461091854014874E-5,2.5156143816694899E-5,2.3330809815142934E-5,2.5012231433150737E-5,2.49404579032724E-5,2.3136094944502655E-5,2.4797278481895604E-5,2.3006763801157528E-5,2.4654592246686421E-5,2.4562846499045718E-5,1.9379662030642504E-5,2.4380257030403102E-5,2.2607134328790555E-5,2.419886552824398E-5,2.2441176641049309E-5,2.4018666303381487E-5,2.3929012015241674E-5,2.21942235171036E-5,2.3750590524859428E-5,2.2030903739419394E-5,2.3573347061492375E-5,2.3485165305986638E-5,1.8569106499533498E-5,2.3309678177074028E-5,2.1627175694947809E-5,2.313535479458839E-5,{"$f":"BX90*BX95","v":2.1467500980941982E-5},2.2962189440165823E-5,2.28760392357813E-5,2.122992075033164E-5,2.2704600196168192E-5,2.1072815070856793E-5,2.2534304879036955E-5,2.2449584327528178E-5,1.7786904838592896E-5,2.2280993860611512E-5,2.0684500983810731E-5,2.211353280451469E-5,2.0530943157476609E-5,2.1947195434960877E-5,2.1864446344082746E-5,2.0302485890158434E-5,2.1699783773854168E-5,2.0151427192159533E-5,2.1536230585451424E-5,2.1454868222433562E-5,1.8479612193681806E-5,2.129296838634428E-5,1.9778107713373552E-5,2.1132163642742135E-5,1.9630498475498617E-5,2.0972448282045096E-5,2.0892997337198134E-5,1.9410911196479203E-5,2.0734905354888723E-5,1.926573051243334E-5,2.0577888501329073E-5,2.0499781468707299E-5,1.6305409618133074E-5,2.0344366636744216E-5,1.8906982273310276E-5,2.0190012713690606E-5,1.8765151953034767E-5,2.0036714022844264E-5,1.9960458617456181E-5,1.8554179874820187E-5,1.9808732146732581E-5,1.8414707188525113E-5,1.9658046748425949E-5,1.9583092685470903E-5,1.5604954578282991E-5,1.9433958304681874E-5,1.8070104739672361E-5,1.9285850887472642E-5,1.7933883043884673E-5,1.9138764805999136E-5,1.9065603010063643E-5,1.7731270663349474E-5,1.8920038400986369E-5,1.7597335623338167E-5,1.8775481100653906E-5,1.8703578443106633E-5,1.4930542181820527E-5,1.8560521622819522E-5,1.7266453157253262E-5,1.8418458149785686E-5,1.7135669835873906E-5,1.827738245898876E-5,1.8207213296051333E-5,1.6941161907338389E-5,{"$f":"EJ90*EJ95","v":1.8067608869885068E-5},1.6812594459324974E-5,1.792897836531394E-5,1.7860026607301698E-5,1.5451460322804791E-5,1.7722846634149558E-5,1.6495007335993653E-5,1.7586626800094701E-5,1.636949277051416E-5,1.7451361615091942E-5,1.7384085304045184E-5,1.6182835165893652E-5,1.7250241828519712E-5,1.6059466111369974E-5,1.7117339336864108E-5,1.7051239258995316E-5,1.3657269905765349E-5,1.6919738045102801E-5,1.5754752204153743E-5,1.6789164238959551E-5,1.5634337926216838E-5,1.6659512435976957E-5,1.6595030600874071E-5,1.5455278392248121E-5,1.646675170224561E-5,1.5336939879787775E-5,1.6339381362135821E-5,1.6276035228872484E-5,1.3057088564108506E-5,1.6150017699335327E-5,1.5044680757603848E-5,1.6024895382088014E-5,1.4929199903872595E-5,1.5900662966979986E-5,1.5838878817816387E-5,1.475748872563004E-5,1.5715971335568464E-5,1.4644014680935859E-5,1.5593940552785491E-5,1.5533252281941728E-5,1.2480314583396588E-5,1.5412526707236989E-5,1.4363796641459088E-5,1.5292664735669123E-5,1.4253084350526137E-5,1.5173661159145084E-5,1.5114479646320161E-5,1.4088474929704777E-5,1.4996753935870256E-5,1.3979701429954624E-5,1.4879873677877473E-5,1.4821748984861876E-5,1.2872124549941383E-5,1.4706127263369333E-5,1.3711116397394666E-5,1.4591338164743672E-5,1.3605010154021535E-5,1.4477376589336977E-5,1.4420704534287028E-5,1.3447259509786124E-5,1.4307974722629064E-5,1.3343025107385505E-5,1.4196059766821003E-5,1.4140406286027294E-5,{"$f":"GV90*GV95","v":1.1394275302086068E-5},1.402970418141962E-5,1.3085671407303136E-5,1.3919804383781205E-5,1.2984011338854619E-5,1.3810701907184547E-5,1.3756448111474566E-5,1.2832880538424429E-5,1.3648532310283097E-5,1.2733026538863212E-5,1.3541401450413542E-5,1.348812883596654E-5,1.0883652351394701E-5,1.3382166173835636E-5,1.2486509561483166E-5,1.3276976196242895E-5,1.2389138691027678E-5,1.3172554035253947E-5,1.3120629370227116E-5,1.2244393216586821E-5,1.3017349850576932E-5,1.2148763914715947E-5,1.2914826065460168E-5,1.2863846073342211E-5,1.0393726238777427E-5,1.2762446901067955E-5,1.1912696677262573E-5,1.2661791507701044E-5,1.1819461137445881E-5,1.256187514667071E-5,1.2512192625581127E-5,1.1680871195431449E-5,1.2413375958090748E-5,1.1589314074123439E-5,1.2315286546330044E-5,1.2266513099744522E-5,1.0688524869933594E-5,1.2169505813279382E-5,1.1363317691845551E-5,1.2073214135045898E-5,1.1274066903308611E-5,1.1977633442397284E-5,1.1930108276790246E-5,1.1141407681633139E-5,1.1835585440680435E-5,1.1053773576465042E-5,1.1741762124864133E-5,1.1695111364537484E-5,9.4732935369079226E-6,1.1602328805472568E-5,1.083747765122109E-5,1.1510234432427452E-5,1.0752064469022519E-5,1.1418823748513928E-5,1.1373373390470316E-5,1.0625116347328599E-5,1.128297985473475E-5,1.0541259580625232E-5,1.1193258858250461E-5,1.1148649179230672E-5,9.0414706482159536E-6,1.1059928705224974E-5,1.0334302515165971E-5,1.0971869752841182E-5,{"$f":"JH90*JH95","v":1.0252583346382309E-5},1.088446795213562E-5,1.0841012123859757E-5,1.0131132064004021E-5,1.0754587903474235E-5,1.0050910551301878E-5,1.0668810002824515E-5,1.0626162079201758E-5,8.6277147977609852E-6,1.054134561059433E-5,9.8529397967093631E-6,1.0457164762662425E-5,9.7747746921216162E-6,1.0373615293014685E-5,1.0332076005119038E-5,9.6586114780364653E-6,1.0249465694965722E-5,9.58188680977237E-6,1.0167476250221857E-5,1.0126713049074956E-5,8.8496298298392373E-6,1.0045647094258224E-5,9.3925590528885051E-6,9.9651916249546146E-6,9.3178117754185961E-6,9.8853425264191199E-6,9.845644086142683E-6,9.2067334441129299E-6,9.7666968750953063E-6,9.1333709451049267E-6,9.6883458408987023E-6,9.6493926266584669E-6,7.8518841804695696E-6,9.5719282885679965E-6,8.9523522422047493E-6,9.4950500660117745E-6,8.8808903145401107E-6,9.4187539715302277E-6,9.3808229820202193E-6,8.7746993313778608E-6,9.3053926494238542E-6,8.7045681004476437E-6,9.2305345687346876E-6,9.1933188990515629E-6,7.4885800392683984E-6,9.1193118649223485E-6,8.5315339628798933E-6,9.0458673383381872E-6,8.4632286965159655E-6,8.972981458362623E-6,8.9367468100501229E-6,8.3617332158937703E-6,8.8646917066332708E-6,8.2947061477785892E-6,8.7931856892332331E-6,8.7576374033410215E-6,7.1408856436844028E-6,8.686947919691071E-6,8.1293415848044394E-6,8.6167980921088815E-6,8.0640680925429984E-6,8.547184185066314E-6,8.5125770400754539E-6,7.9670819718313275E-6,{"$f":"LT90*LT95","v":8.4437600551519035E-6},7.9030357633477907E-6,8.3754697427297708E-6,8.3415209432092975E-6,7.3080474791848058E-6,8.2740137778371872E-6,7.745035286955464E-6,8.2070241660875978E-6,7.682672480719631E-6,8.1405484964177456E-6,8.1075022668641645E-6,7.5900152727287114E-6,8.0417907835160937E-6,7.5288304149797395E-6,7.9765843030011803E-6,7.9441693317665588E-6,6.4900164676068706E-6,7.8797137243891197E-6,7.3778980110352829E-6,7.8157543079953909E-6,7.3183285866990174E-6,7.7522875933372992E-6,7.7207379142943869E-6,7.2298255131677493E-6,7.6580037540752267E-6,7.1713862714264137E-6,7.5957536607331343E-6,7.5648090699889454E-6,6.1857230973323632E-6,7.5032786729976739E-6,7.0272353411359552E-6,7.4422238334193051E-6,6.9703457519156439E-6,7.38164118237879E-6,7.3515258802191534E-6,6.8858276603002479E-6,7.2916452387743437E-6,6.8300220430589834E-6,7.232228450440688E-6,7.2026929692895513E-6,5.894802858314665E-6,7.1439657799686518E-6,6.6923753183638533E-6,7.0856942315179697E-6,6.6380557381811949E-6,7.0278750733160472E-6,6.9991341300704134E-6,6.5573590438163516E-6,6.9419875049447494E-6,6.5040787623565297E-6,6.8852852286451648E-6,6.8570997259623071E-6,6.0208305742250789E-6,6.8010580113863201E-6,6.3726681985562186E-6,6.7454527250163083E-6,6.3208124766543377E-6,6.6902807321973164E-6,6.6628562465129734E-6,6.2437790921720394E-6,6.6083283582945579E-6,6.1929195118857802E-6,6.5542260103820694E-6,6.5273334545154473E-6,{"$f":"OF90*OF95","v":5.3510091490044877E-6},6.4738636702299319E-6,6.0674861604839782E-6,6.4208117912784694E-6,6.017991768461663E-6,6.3681747965451173E-6,6.3420109417708942E-6,5.944469022180147E-6,6.289990649612505E-6,5.8959291067633335E-6,6.2383777704458306E-6,6.2127231862471869E-6,5.0971373125642668E-6,6.1617158897304238E-6,5.7762229712561312E-6,6.1111086506022833E-6,5.7289909435773143E-6,6.060898558742537E-6,6.0359415386166567E-6,5.6588314884139457E-6,5.9863217510751763E-6,5.6125137379452068E-6,5.9370919151627412E-6,5.9126223388060512E-6,4.8546418679713837E-6,5.8639720986131463E-6,5.4982936150172013E-6,5.8157047272858236E-6,5.4532284839538724E-6,5.7678174230626257E-6,5.7440154254333106E-6,5.3862901982698586E-6,5.6966930074759442E-6,5.3421005820950234E-6,5.6497437299196728E-6,5.6264081619187033E-6,4.9497625984671798E-6,5.5800134633208325E-6,5.2331338904558171E-6,5.5339850884728172E-6,5.1901436163316349E-6,5.4883203412613127E-6,5.4656234902274437E-6,5.1262894979825471E-6,5.4204991671691009E-6,5.0841373832360909E-6,5.3757318071591583E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR90*QR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD90*TD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP90*VP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB90*YB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN90*AAN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F71","v":5.6798332478966707E-3},null,null,"EUR",null,{"$f":"NPV($F$98,L68:ABZ68)","v":418830.37817036913},{"$f":"NPV($F$98,M68:ACA68)","v":421209.2648775297},423601.66326450335,426007.6500753779,428427.30249013432,430860.69812712463,433307.91504555894,435769.03174801107,438244.12718293763,440733.28074720618,443236.57228864857,445754.08210861799,445881.99892227858,446297.90493792039,446420.72201857588,446637.60108743736,446754.1316603864,446965.02717075043,447075.17408586218,447181.81460067467,447383.27416865609,447483.37990238471,447678.60930998821,447772.08007797046,447862.31363701716,448246.92001281906,448332.29737090494,448513.91222401924,448593.23012190795,448769.06711637066,448842.23553527991,448912.01161554054,449078.72858214565,449142.21488600172,449302.92498569726,449360.028719783,449413.41712689685,449665.46660173294,449712.4912910306,449857.27549558762,449897.26538005983,450035.31253274763,450068.16361825139,450097.11659326067,450224.57290930772,450246.22543630766,450366.68048297911,450380.92535982054,450392.37897987751,450710.66876503557,450718.24163299944,450826.44662908709,450828.91102366708,450932.22807290166,450929.51475858898,450923.89208884363,451019.45161589974,451008.54250976758,451099.03666856844,451082.76980979124,451063.500964034,451355.47725494142,451331.92873311072,451410.34215389774,451381.26406443946,{"$f":"NPV($F$98,BY68:AEM68)","v":451454.36979441543},451419.68797622656,451381.87753632345,451446.58242339193,451403.0519830581,451462.25924060453,451412.93241543794,451360.37794968137,451623.53154306597,451566.26876620238,451612.30561169662,451549.06186113233,451589.34084406419,451520.03668659559,451447.36911525484,451478.55757259129,451399.70525052474,451424.93251024274,451339.81362843618,451251.22548018332,451374.95654103713,451280.58673949336,451290.85790130473,451190.0162885327,451194.03981766599,451086.64123796998,450975.62427430437,450969.8072800769,450852.10024755093,450839.81774675613,450715.33294839802,450587.11649981479,450783.69196260191,450649.80482337368,450621.909574388,450481.03153984412,450446.3705389747,450298.41040793934,450146.56244828639,450101.26772484864,449942.19531649828,449889.90160904842,449723.51083480258,449553.11113586061,449712.12747022766,449535.52552964108,449466.27187081566,449282.12272989098,449205.5478264165,449013.75381328102,448817.78347431903,448729.72471676039,448525.95725539944,448430.3275841634,448218.66242553643,448002.69146754779,448120.81412184221,447898.07025064371,447784.035567788,447553.14834674331,447431.19691534335,447192.06174677401,446948.44136354595,446814.09500038804,{"$f":"NPV($F$98,EK68:AGY68)","v":446562.06382826559},446419.53345617704,446158.98379442876,445893.81048095442,445852.96897589689,445579.75988617371,445416.62067663739,445134.62202686473,444962.92028041906,444672.01997561444,444376.29996430618,444191.21563135006,443886.41966218164,443692.48649098963,443378.4991494469,443059.54396504525,443084.19275842194,442757.18683160451,442541.6172602523,442205.13679226197,441980.31996597914,441634.24492164497,441282.99583277287,441043.74946228281,440682.71935815905,440433.91926700016,440062.98456371133,439686.71740985854,439658.88981758722,439273.86590818886,439001.64593176648,438606.41358846595,438324.21251207549,437918.64320110501,437507.52048846718,437209.7680918714,436788.10898618452,436480.04744306195,436047.71961655398,435609.66899373307,435524.94526703225,435077.3803998286,434743.98680774763,434285.42725661345,433941.26612818963,433471.57426309824,432995.92286169663,432635.00854703633,432148.01150970167,431775.97851536068,431277.49415562215,430772.86910686659,430505.02790507686,429989.38601075433,429589.27712655492,429061.79039260314,428650.06333133834,428110.58430224954,427564.70693382638,427134.92706109479,426576.82906866918,426135.05492919328,425564.58451741887,424987.52191690973,{"$f":"NPV($F$98,GW68:AJK68)","v":424773.70923334791},424185.43984038231,423714.06557160628,423113.04849821789,422629.15249257727,422015.22985637747,421394.44313090737,420891.11409765034,420257.17755777971,419740.92422619509,419093.67534901766,418439.35506220127,418153.32257267489,417486.86009617813,416938.64986535348,416258.47261116147,415696.77252847259,415002.71145409468,414301.28769095952,413718.67606922216,413003.10719518783,412406.57482862682,411676.68683893792,410939.21442535741,410575.11607814557,409824.49838072271,409193.48320547544,408428.11485181702,407782.57260501652,407002.27260776603,406214.07616389036,405546.038648555,404742.63103641465,404059.60523464653,403240.80016031768,402413.86147936428,401836.53333952039,400994.64168619597,400273.68982327392,399415.92967074452,398679.33115485928,397805.50863595295,396923.21402947913,396162.41112708184,395263.7549722651,394486.81150885485,393571.59426079068,392647.65113705996,392107.39059661783,391168.06461174693,390351.00853264128,389394.6251514373,388560.73144951038,387587.08311433031,386604.35073071101,385744.43482932862,384744.11741821893,383866.83523670095,382848.71916826366,381821.24759176938,381182.68215864233,380138.5908420044,379218.08616298245,378155.66415577376,{"$f":"NPV($F$98,JI68:ALW68)","v":377217.04607792816},376136.07116937503,375045.35712536442,374078.76992524351,372969.16054930631,371983.89410225052,370855.16068929533,369716.39777084521,368971.8073411865,367815.09881132504,366783.27773350087,365606.87488060613,364555.57384801051,363359.23877784034,362152.46332780592,361071.10805045359,359844.03402699076,358742.59314280387,357494.97570562462,356236.60728217999,355240.95340819011,353962.44142365345,352810.09464020125,351510.41915374744,350337.11978612922,349016.02601645951,347683.73670758406,346478.13650426542,345124.03679835284,343896.83550237946,342520.66318577726,341132.96293845936,340150.08402994904,338741.48451527249,337460.31044699403,336028.98297524947,334725.28794954345,333270.95976578863,331804.6322051622,330466.2439984965,328976.49620026117,327614.8929154498,326101.44417477906,324575.64048231044,323460.04069256567,321911.70473233185,320492.0296520908,318919.29044797545,317475.41465053894,315877.98021016474,314267.68594227108,312786.55506428395,311151.11669903534,309645.042165755,307984.15920704958,306310.03603628703,305051.53349986929,303353.12811384705,301784.59079508885,300059.98824667133,298465.45122122549,296714.33892795531,294949.44576415606,293314.91027025046,{"$f":"NPV($F$98,LU68:AOI68)","v":291523.02710608614},289861.69671954872,288042.50187613379,286209.11922757112,284651.69162999693,282791.32740035513,281062.00179617747,279173.51011590089,277416.24874818814,275499.29489002668,273567.56947811187,271767.35762619443,269806.65602010879,267977.65702800563,265987.63476670178,263982.40546661295,262403.71661239577,260370.31084643255,258469.08268157844,256405.49198998939,254474.26417368819,252380.13023433546,250270.16909985294,248292.84420651017,246151.78983999425,244143.55405025702,241971.03771673964,239782.2282868312,238025.46069623015,235806.32145445046,233720.45853806598,231468.93136934389,229350.85863997162,227066.559968266,224765.30414721332,222597.76511097368,220263.14930961042,218062.42513978065,215694.05464254087,213308.22854397423,211359.96719525673,208941.50429672896,206657.37157321439,204204.16198027646,201885.45271181315,199397.08581885952,196890.55228573328,194518.7691766519,191976.44867057106,189569.04511713528,186990.51511526154,184393.28518601129,182085.18862219588,179451.97589725273,176954.09237992542,174283.59750441127,171748.59309958815,169040.37642432965,166312.69340940082,163720.73731435501,160954.65856594604,158324.46399766812,155519.53711380562,152694.57317683127,{"$f":"NPV($F$98,OG68:AQU68)","v":150318.26300391764},147455.532735516,144729.08012330136,141826.36305346168,139060.07513839999,136116.90064575503,133152.87372585575,130325.49742166363,127320.29194911821,124451.88417897024,121405.01588863727,118336.68455012907,115722.56899404344,112613.63458103244,109641.86529031846,106490.04836349009,103475.53729201703,100280.33408008558,97062.794811542321,93982.766346050455,90721.069152155716,87597.018642728377,84290.645154886326,80961.282280449246,78091.70069868851,74718.69619869419,71483.67711423905,68064.689884589956,64783.816961877099,61318.307750522086,57828.874454466015,54477.742260583145,50940.961284886042,47542.604978522715,43957.921453327377,40348.614805880272,37041.282191297993,33384.15142144444,29865.747263014968,26159.304086220269,22591.703353987021,18835.370422276024,15053.40824878344,11410.455309662939,7577.7196457843283,3884.1032156680367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$98,QS68:ATG68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$98,TE68:AVS68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$98,VQ68:AYE68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$98,YC68:BAQ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$98,AAO68:BDC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,null,"EUR",null,{"$f":"IF(K7,J98-K98)","v":false},false,false,false,false,false,false,false,false,false,false,false,-127.91681366058765,-415.9060156418127,-122.81708065548446,-216.87906886148266,-116.53057294903556,-210.89551036403282,-110.14691511174897,-106.64051481249044,-201.45956798142288,-100.10573372861836,-195.2294076035032,-93.470767982245889,-90.233559046697337,-384.60637580190087,-85.377358085883316,-181.61485311429715,-79.317897888715379,-175.83699446270475,-73.16841890924843,-69.776080260635354,-166.71696660510497,-63.486303856072482,-160.71009969554143,-57.103734085743781,-53.38840711384546,-252.0494748360943,-47.02468929765746,-144.78420455701416,-39.989884472219273,-138.04715268779546,-32.85108550376026,-28.952975009276997,-127.45631604705704,-21.652526999940164,-120.45504667144269,-14.244876841432415,-11.453620056970976,-318.28978515806375,-7.5728679638705216,-108.20499608764658,-2.4643945799907669,-103.31704923458165,2.7133143126848154,5.6226697453530505,-95.559527056117076,10.909106132166926,-90.494158800865989,16.266858777205925,19.268845757236704,-291.97629090741975,23.548521830700338,-78.413420787022915,{"$f":"IF(BW7,BV98-BW98)","v":29.078089458285831},-73.105729975970462,34.6818181888666,37.810439903114457,-64.704887068481185,43.530440333823208,-59.207257546426263,49.326825166586787,52.554465756576974,-263.15359338460257,57.262776863586623,-46.036845494236331,63.243750564288348,-40.278982931864448,69.304157468606718,72.667571340745781,-31.188457336451393,78.852322066552006,-25.227259717998095,85.118881806556601,88.588148252863903,-123.73106085381005,94.369801543769427,-10.271161811368074,100.84161277202656,-4.0235291332937777,107.39857969601871,111.01696366560645,5.8169942274689674,117.70703252597013,12.28250079479767,124.48479835811304,128.2164485832327,-196.57546278712107,133.88713922823081,27.895248985674698,140.87803454388632,34.661000869411509,147.96013103536097,151.84795965295052,45.294723437749781,159.07240835035918,52.293707449862268,166.39077424583957,170.39969894196838,-159.01633436704287,176.60194058658089,69.253658825415187,184.14914092468098,76.574903474480379,191.79401313548442,195.97033896198263,88.058757558639627,203.76746136095608,95.629671236034483,211.6651586269727,215.97095798864029,-118.1226542944205,222.74387119850144,114.03468285570852,230.88722104468616,121.95143139996799,239.13516856933711,243.62038322805893,{"$f":"IF(EI7,EH98-EI98)","v":134.34636315790704},252.03117212245706,142.53037208854221,260.54966174828587,265.17331347434083,40.841505057527684,273.20908972318284,163.13920953631168,281.99864977266407,171.70174644567305,290.90030480461428,295.72001130826538,185.08433295611758,304.79596916842274,193.93317119200947,313.98734154272825,318.95518440165324,-24.648793376691174,327.00592681742273,215.56957135221455,336.48046799033182,224.81682628282579,346.07504433416761,351.24908887210768,239.24637049005833,361.03010412375443,248.8000911588897,370.93470328883268,376.26715385279385,27.827592271321919,385.02390939835459,272.21997642237693,395.23234330053674,282.20107639045455,405.569310970488,411.12271263782168,297.75239659578074,421.65910568687832,308.06154312257422,432.32782650797162,438.05062282091239,84.723726700816769,447.56486720364774,333.39359208097449,458.55955113418167,344.16112842381699,469.69186509138672,475.65140140161384,360.9143146603019,486.99703733465867,372.03299434098881,498.48435973853339,504.62504875555169,267.84120178973535,515.64189432252897,400.10888419940602,527.48673395178048,411.72706126479898,539.47902908880496,545.87736842315644,429.7798727315967,558.09799242560985,441.7741394758923,570.47041177441133,{"$f":"IF(GU7,GT98-GU98)","v":577.06260050914716},213.81268356181681,588.26939296559431,471.37426877603866,601.01707338838605,483.8960056406213,613.92263619980076,620.78672547009774,503.32903325703228,633.93653987062862,516.25333158462308,647.2488771774224,654.32028681639349,286.03248952637659,666.46247649675934,548.21023082465399,680.17725419200724,561.70008268888341,694.0610743779107,701.42376313515706,582.61162173736375,715.56887403433211,596.53236656100489,729.88798968889751,737.47241358051542,364.0983472118387,750.61769742285833,631.01517524727387,765.36835365841398,645.54224680049811,780.29999725049129,788.1964438756695,668.03751533536706,803.40761214034865,683.02580176811898,818.8050743288477,826.9386809534044,577.32813984388486,841.89165332441917,720.95186292205472,857.76015252940124,736.5985158852418,873.82251890632324,882.29460647382075,760.8029023972922,898.6561548167374,776.94346341025084,915.21724806417478,923.94312373071443,540.26054044213379,939.32598487089854,817.05607910564868,956.38338120398112,833.89370192692149,973.64833518007072,982.73238361929543,859.91590138239553,1000.3174111096887,877.28218151797773,1018.116068437288,1027.4715764942812,638.56543312704889,1044.0913166379323,920.50467902194941,{"$f":"IF(JG7,JF98-JG98)","v":1062.42200720869},938.61807784560369,1080.9749085531221,1090.7140440106159,966.58720012090635,1109.6093759372015,985.26644705579383,1128.7334129551891,1138.7629184501129,744.59042965871049,1156.7085298614693,1031.8210778241628,1176.4028528947383,1051.3010325956275,1196.3350701701711,1206.7754500344163,1081.3552773523261,1227.074023462832,1101.4408841868863,1247.6174371792586,1258.3684234446264,995.65387398988241,1278.5119845366571,1152.3467834522016,1299.6754864538088,1173.2993676182232,1321.0937696697074,1332.2893088754499,1205.6002033186378,1354.0997059125802,1227.2012959733838,1376.1723166021984,1387.7002473179018,982.87890851031989,1408.599514676549,1281.1740682784584,1431.3274717445602,1303.6950257060234,1454.3281837548129,1466.327560626436,1338.3882066656952,1489.7477982353303,1361.6032848113682,1513.4487406707485,1525.8036924686166,1115.5997897447669,1548.3359602338169,1419.6750802410534,1572.7392041153507,1443.8757974365144,1597.4344403741998,1610.2942678936524,1481.1308779871324,1635.438365248614,1506.0745332803344,1660.8829587054206,1674.1231707625557,1258.5025364177418,1698.4053860222339,1568.5373187582009,1724.6025484175188,1594.5370254458394,1751.1122932701837,1764.89316379925,{"$f":"IF(LS7,LR98-LS98)","v":1634.5354939055978},1791.8831641643192,1661.3303865374182,1819.1948434149381,1833.3826485626632,1557.4275975741912,1860.3642296417966,1729.3256041776622,1888.4916802765802,1757.261367712752,1916.9538581614615,1931.7254119148129,1800.2118519174401,1960.7016060856404,1828.998992103152,1990.0222613038495,2005.2293000888312,1578.6888542171801,2033.4057659632235,1901.2281648541102,2063.5906915890519,1931.2278163011943,2094.1339393527305,2109.9611344825244,1977.3248933427676,2141.0543665159203,2008.2357897372276,2172.5163335173856,2188.8094299084332,1756.7675906010554,2219.1392417796887,2085.8629163844744,2251.5271687220957,2118.0727293722739,2284.2986717056192,2301.2558210526768,2167.5390362396429,2334.6158013632521,2200.724169829773,2368.3704972397827,2385.826098566642,1948.2613487174967,2418.4628985277668,2284.1327235145727,2453.2095929379284,2318.7092684633099,2488.3668929536361,2506.5335331262322,2371.7831090813852,2542.3205060808396,2407.4035534357827,2578.5300018737325,2597.2299292502576,2308.0965638154012,2633.2127249431505,2497.883517327311,2670.4948755141522,2535.0044048231211,2708.2166752585035,2727.6830149288289,2591.9560950458108,2766.0787484089669,2630.1945682779187,2804.9268838624994,{"$f":"IF(OE7,OD98-OE98)","v":2824.9639369743527},2376.3101729136251,2862.7302684016468,2726.4526122146344,2902.7170698396803,2766.2879150616936,2943.174492644961,2964.0269198992755,2827.3763041921193,3005.2054725454218,2868.4077701479691,3046.8682903329754,3068.3313385082001,2614.1155560856278,3108.9344130109966,2971.7692907139863,3151.8169268283673,3014.5110714730545,3195.2032119314536,3217.5392685432598,3080.0284654918651,3261.697193894739,3124.0505094273394,3306.373487842051,3329.3628744370799,2869.5815817607363,3373.0044999943202,3235.0190844551398,3418.9872296490939,3280.872922712857,3465.5092113550127,3489.4332960560714,3351.1321938828696,3536.7809756971037,3398.3563063633264,3584.683525195338,3609.3066474471052,3307.3326145822793,3657.1307698535529,3518.4041584294719,3706.443176794699,3567.600732233248,3756.3329317109965,3781.962173492584,3642.9529391205015,3832.7356638786105,3693.6164301162917,3884.1032156680367,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP98-QQ98)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB98-TC98)","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,{"$f":"IF(VO7,VN98-VO98)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,XZ98-YA98)","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,{"$f":"IF(AAM7,AAL98-AAM98)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,null,"EUR",null,{"$f":"K68-K99","v":0},{"$f":"L68-L99","v":0},0,0,0,0,0,0,0,0,0,0,2531.80885594559,2532.5354021176536,2534.8976789333601,2535.5952594706678,2536.8270964173921,2537.488970640452,2538.6868219709181,2539.3124380814047,2539.9181384243939,2541.0623951762454,2541.6309790502737,2542.7398495316329,2543.2707479065903,2543.7832594746369,2545.9677595566691,2546.4526887131678,2547.4842307939612,2547.9347432282757,2548.9334680348584,2549.3490524538029,2549.745368954319,2550.6922935235075,2551.0528851433251,2551.9656917112529,2552.2900313982559,2552.5932686486271,2554.024867635705,2554.2919600289724,2555.1143101679604,2555.3414460439044,2556.1255308504765,2556.3121195387566,2556.4765676085053,2557.2004982307221,2557.3234809733599,2558.007645552098,2558.088554076352,2558.1536087295685,2559.9614416340391,2560.0044542603196,2560.6190405948387,2560.6330379455098,2561.2198615565621,2561.2044503836078,2561.1725145568366,2561.7152767368607,2561.6533148323247,2562.1673065640616,2562.074913518778,2561.9654696885,2563.6238463331088,2563.4900946553371,2563.9354698096922,{"$f":"BX68-BX99","v":2563.7703111110914},2564.1855394667587,2563.9885525225945,2563.7737955286375,2564.1413084974802,2563.8940628554246,2564.2303502054347,2563.9501820643031,2563.6516814611377,2565.1463499907049,2564.8211069666577,2565.0825885733589,2564.7233746149768,2564.9521525220853,2564.5585164640715,2564.1457767762899,2564.3229220127751,2563.8750539728562,2564.0183406012111,2563.5348795463638,2563.0317136363933,2563.7344854300527,2563.1984806936116,2563.2568191791297,2562.6840556345687,2562.7069086089459,2562.0969025858399,2561.4663447436033,2561.4333051876301,2560.7647488696161,2560.6949863142836,2559.9879334164198,2559.2596853705068,2560.3762012181705,2559.6157445934846,2559.4573042320121,2558.6571404862216,2558.4602717818098,2557.619882910014,2556.7574118199645,2556.5001453443383,2555.5966405907466,2555.2996210517249,2554.35454920033,2553.3867073246038,2554.2898935884377,2553.2868240133475,2552.8934747808235,2551.8475383662417,2551.4126056838832,2550.3232476715611,2549.2101688245557,2548.7100097658581,2547.5526445637001,2547.0094839782191,2545.8072611721836,2544.580582144933,2545.2514991240437,2543.98635107779,2543.3386530949933,2542.0272521809866,2541.3345883863358,2539.9763405042909,2538.5926173520375,{"$f":"EJ68-EJ99","v":2537.8295524124037},2536.3980573810154,2535.5885086351536,2534.1086300034794,2532.60248980095,2532.3705168628412,2530.8187347911967,2529.8921312846869,2528.2904259784591,2527.3151886896826,2525.662923466728,2523.9832831147819,2522.932034966334,2521.2008446874675,2520.0993366131197,2518.3159408717183,2516.5043286108798,2516.6443296466446,2514.7869905111429,2513.5625912925498,2511.6514383439653,2510.3745162583791,2508.4088677158343,2506.4138314626884,2505.0549519728829,2503.0043611834662,2501.5912181544973,2499.4843708936369,2497.3472362032512,2497.1891801186398,2495.0023085179332,2493.4561444444389,2491.2112906405737,2489.6084355840039,2487.3048695277303,2484.9697610747944,2483.2785771137505,2480.8836237051255,2479.1338855106942,2476.6783355477669,2474.1902810562456,2473.7090644157611,2471.1669706028069,2469.273350593774,2466.6688088086398,2464.7140309895462,2462.0462595177751,2459.3446388732382,2457.2947057501833,2454.5286437848185,2452.415558414647,2449.5842503749832,2446.7180642448034,2445.1967708823358,2442.2680109062248,2439.9954591632995,2436.9994224741276,2434.6608814225542,2431.5967304963351,2428.4962380696429,2426.05516005966,2422.8852565266475,2420.3760530808322,2417.1358762698092,{"$f":"GV68-GV99","v":2413.8582569241617},2412.6438365366721,2409.3025644788659,2406.6252372351437,2403.211560479026,2400.4631118577149,2396.9761336571351,2393.4501685733271,2390.5913435965667,2386.9906897596961,2384.0584569228158,2380.3821912302874,2376.6657611110209,2375.041144266891,2371.2557485340067,2368.142005838703,2364.2787124554334,2361.0883496503066,2357.1461984842226,2353.1622284738869,2349.8530916134391,2345.7887797319872,2342.4005753627312,2338.2549332920184,2334.066212957232,2331.9981950601004,2327.7348117052006,2324.150750733088,2319.8035861113758,2316.1370137945605,2311.7050399273576,2307.2282155586572,2303.4338738690258,2298.8706526020069,2294.991179943886,2290.3405036590148,2285.6436298448625,2282.3645022810247,2277.5826980781749,2273.4878117166527,2268.6158770832167,2264.4321203422419,2259.4689541471448,2254.4576679064553,2250.1364342866168,2245.0322171801122,2240.6193078646684,2235.4210265098845,2230.1731836373447,2227.1045938563957,2221.7693788971292,2217.1286366137638,2211.6965384872528,2206.9601613144696,2201.4300011278274,2195.8482450619517,2190.9640661340859,2185.2824300454108,2180.2996135419653,2174.5168840465985,2168.6810168248021,2165.0540716471633,2159.1238070730969,2153.895493992216,{"$f":"JH68-JH99","v":2147.8611141526289},2142.5299199868532,2136.3901627610412,2130.1950888698657,2124.7050347535433,2118.4026385283064,2112.8064894036261,2106.395471837151,2099.9274883514995,2095.6983388732142,2089.1284273069846,2083.2678556431338,2076.5860836063925,2070.6148690481414,2063.8198853408639,2056.9656020166467,2050.8236843600735,2043.8541085236275,2037.5981079693156,2030.511848969039,2023.3645261587994,2017.7093781823405,2010.4476433048562,2003.9025057311446,1996.5205656914341,1989.8564209338183,1982.3528286169376,1974.7856475046356,1967.9380393860661,1960.2469788556,1953.2766801328762,1945.4602508543389,1937.5783448514276,1931.9957565479226,1923.9951461919418,1916.718291122314,1908.5885897595626,1901.1838194077764,1892.9234778361083,1884.5949818049289,1876.9931599702822,1868.5316408948606,1860.7979612871059,1852.2018248112736,1843.5355142685221,1837.1990934917026,1828.4048034257876,1820.3412857038793,1811.4083892821809,1803.2074155216924,1794.1342542762227,1784.9880513541657,1776.5754749494172,1767.2864577473847,1758.732205539287,1749.2986672899165,1739.7899268431624,1732.6418422944116,1722.9951829144493,1714.086152500975,1704.2906976066779,1695.2339931949455,1685.2879673706329,1675.2636684999311,{"$f":"LT68-LT99","v":1665.9797794570741},1655.8021818845023,1646.3661023192726,1636.0333789635883,1625.6200712400178,1616.7741421899427,1606.207583585232,1596.3853025225353,1585.6589846882362,1575.6780331467289,1564.7900548884299,1553.8181766681319,1543.5932735383776,1532.4568153667306,1522.0684060812046,1510.7654114772668,1499.3760434289902,1490.4093539867754,1478.85994831067,1468.0612893681337,1456.3404383480583,1445.3713863878229,1433.4770548135148,1421.4928274099339,1410.261951739074,1398.1011199624404,1386.6946755542695,1374.3551450515188,1361.9230724784388,1351.9449255083741,1339.3405846611186,1327.4932311181074,1314.7049322467215,1302.6746323370535,1289.7001967932906,1276.6294474689357,1264.31818718473,1251.0579587352904,1238.5582124257808,1225.1062629323642,1211.5551685339883,1200.4893689500032,1186.7529029701486,1173.7794099844696,1159.8455885744434,1146.6757065792085,1132.5421975677309,1118.30550506909,1104.8341725095333,1090.3942159722847,1076.7205652283928,1062.0749447928656,1047.323111888476,1034.2135082858958,1019.2572991018806,1005.0697372509312,989.90177166852754,975.5033693665182,960.12115025191633,944.62836557397441,929.90648716828491,914.19562112662379,899.25655456935874,883.32503759655538,{"$f":"OF68-OF99","v":867.27971350309826},853.78266797574361,837.52283741753718,822.03704122184172,805.55009229930147,789.83803822606933,773.12129788842049,756.2861192411192,740.22709330420548,723.15802734454564,706.86594952302585,689.56024570572663,672.13263535369697,657.28489490437187,639.62666585984016,622.74751183733542,604.84571726510421,587.72379705515868,569.57557561828298,551.30048910438381,533.80644102160204,515.28054485512075,497.53645890360986,478.75680883736231,459.84658288883111,443.54783801324447,424.38973490881881,406.01536595537664,386.59608861424886,367.96127750573123,348.27776306616988,328.4583638149079,309.42449176200898,289.33616558572339,270.03406844862866,249.6736637790309,229.17340388101547,210.38830613485425,189.61641319634145,169.6324642777472,148.5804850907507,128.31710783659855,106.98176316089302,85.500848665602916,64.809483441462362,43.040183987365708,22.061058582613896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR68-QR99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD68-TD99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP68-VP99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB68-YB99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN68-AAN99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K100/J98)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,7.0328023776265791E-2,7.032802377629066E-2,7.032802377629066E-2,7.0328023776268456E-2,7.0328023776287996E-2,7.0328023776299098E-2,7.0328023776265791E-2,7.0328023776263127E-2,7.0328023776301984E-2,7.0328023776287996E-2,7.0328023776268456E-2,7.0328023776299098E-2,7.032802377627978E-2,7.0328023776260018E-2,7.0328023776299098E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.0328023776296433E-2,7.0328023776274007E-2,7.032802377629066E-2,7.0328023776287996E-2,7.0328023776268456E-2,7.032802377627978E-2,7.032802377629066E-2,7.0328023776276893E-2,7.0328023776293769E-2,7.0328023776287996E-2,7.0328023776274007E-2,7.032802377627978E-2,7.0328023776293769E-2,7.0328023776265791E-2,7.0328023776282445E-2,7.0328023776274007E-2,7.0328023776293769E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.0328023776260018E-2,7.0328023776293769E-2,7.0328023776299098E-2,7.0328023776274007E-2,7.0328023776276893E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776274007E-2,7.0328023776301984E-2,7.032802377627978E-2,7.0328023776276893E-2,7.0328023776276893E-2,7.032802377629066E-2,7.0328023776287996E-2,7.0328023776274007E-2,{"$f":"IF(BW7,(1+BW100/BV98)^(months/Months_Period)-1)","v":7.0328023776271342E-2},7.032802377629066E-2,7.0328023776287996E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776299098E-2,7.0328023776263127E-2,7.032802377627978E-2,7.0328023776274007E-2,7.0328023776304649E-2,7.0328023776271342E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776268456E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776293769E-2,7.032802377629066E-2,7.0328023776268456E-2,7.032802377627978E-2,7.0328023776276893E-2,7.0328023776293769E-2,7.0328023776268456E-2,7.0328023776301984E-2,7.0328023776268456E-2,7.0328023776299098E-2,7.0328023776263127E-2,7.0328023776311088E-2,7.0328023776265791E-2,7.0328023776268456E-2,7.0328023776301984E-2,7.0328023776265791E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.032802377629066E-2,7.0328023776296433E-2,7.0328023776274007E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.0328023776301984E-2,7.0328023776265791E-2,7.0328023776304649E-2,7.0328023776265791E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.0328023776296433E-2,7.0328023776276893E-2,7.0328023776293769E-2,7.032802377629066E-2,7.0328023776265791E-2,7.0328023776274007E-2,7.032802377629066E-2,7.0328023776293769E-2,7.0328023776268456E-2,{"$f":"IF(EI7,(1+EI100/EH98)^(months/Months_Period)-1)","v":7.0328023776276893E-2},7.032802377629066E-2,7.032802377627978E-2,7.0328023776287996E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776274007E-2,7.0328023776293769E-2,7.0328023776276893E-2,7.032802377627978E-2,7.0328023776287996E-2,7.0328023776274007E-2,7.0328023776293769E-2,7.0328023776271342E-2,7.0328023776287996E-2,7.032802377629066E-2,7.032802377627978E-2,7.0328023776276893E-2,7.0328023776276893E-2,7.0328023776299098E-2,7.0328023776271342E-2,7.0328023776285331E-2,7.032802377629066E-2,7.0328023776282445E-2,7.0328023776268456E-2,7.0328023776293769E-2,7.0328023776282445E-2,7.0328023776287996E-2,7.0328023776265791E-2,7.0328023776296433E-2,7.0328023776276893E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.032802377629066E-2,7.0328023776271342E-2,7.0328023776293769E-2,7.0328023776268456E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776293769E-2,7.0328023776274007E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776268456E-2,7.032802377629066E-2,7.0328023776285331E-2,7.0328023776274007E-2,7.0328023776301984E-2,7.0328023776271342E-2,7.0328023776282445E-2,7.032802377629066E-2,7.0328023776276893E-2,7.0328023776293769E-2,7.0328023776274007E-2,7.0328023776282445E-2,7.0328023776287996E-2,7.0328023776287996E-2,7.032802377627978E-2,7.0328023776274007E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776274007E-2,{"$f":"IF(GU7,(1+GU100/GT98)^(months/Months_Period)-1)","v":7.0328023776296433E-2},7.0328023776260018E-2,7.0328023776304649E-2,7.0328023776276893E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776268456E-2,7.0328023776296433E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.0328023776274007E-2,7.032802377629066E-2,7.0328023776287996E-2,7.0328023776274007E-2,7.032802377629066E-2,7.032802377627978E-2,7.0328023776274007E-2,7.0328023776282445E-2,7.0328023776293769E-2,7.0328023776271342E-2,7.0328023776285331E-2,7.032802377627978E-2,7.032802377629066E-2,7.0328023776268456E-2,7.0328023776296433E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.032802377629066E-2,7.0328023776274007E-2,7.032802377629066E-2,7.0328023776263127E-2,7.0328023776287996E-2,7.0328023776287996E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776271342E-2,7.0328023776299098E-2,7.0328023776287996E-2,7.0328023776274007E-2,7.0328023776271342E-2,7.0328023776287996E-2,7.0328023776276893E-2,7.0328023776285331E-2,7.0328023776287996E-2,7.032802377627978E-2,7.0328023776274007E-2,7.0328023776299098E-2,7.0328023776274007E-2,7.032802377627978E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.0328023776299098E-2,7.0328023776274007E-2,7.0328023776287996E-2,7.0328023776260018E-2,7.0328023776307758E-2,7.0328023776271342E-2,7.0328023776282445E-2,7.0328023776271342E-2,7.0328023776285331E-2,7.0328023776285331E-2,{"$f":"IF(JG7,(1+JG100/JF98)^(months/Months_Period)-1)","v":7.0328023776282445E-2},7.032802377629066E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776276893E-2,7.032802377629066E-2,7.0328023776268456E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.032802377629066E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.032802377627978E-2,7.0328023776287996E-2,7.0328023776285331E-2,7.0328023776271342E-2,7.032802377629066E-2,7.0328023776276893E-2,7.0328023776287996E-2,7.032802377629066E-2,7.0328023776265791E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776287996E-2,7.032802377627978E-2,7.032802377629066E-2,7.0328023776276893E-2,7.032802377627978E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776287996E-2,7.0328023776285331E-2,7.0328023776274007E-2,7.032802377629066E-2,7.032802377627978E-2,7.0328023776276893E-2,7.0328023776287996E-2,7.032802377627978E-2,7.032802377627978E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.032802377629066E-2,7.0328023776271342E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776287996E-2,7.0328023776274007E-2,7.0328023776285331E-2,7.0328023776271342E-2,7.032802377629066E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.032802377629066E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776287996E-2,7.0328023776271342E-2,7.0328023776287996E-2,7.032802377627978E-2,{"$f":"IF(LS7,(1+LS100/LR98)^(months/Months_Period)-1)","v":7.0328023776282445E-2},7.0328023776293769E-2,7.0328023776276893E-2,7.0328023776274007E-2,7.032802377629066E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.0328023776276893E-2,7.032802377629066E-2,7.032802377627978E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776285331E-2,7.0328023776287996E-2,7.0328023776276893E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.0328023776287996E-2,7.032802377627978E-2,7.032802377627978E-2,7.032802377627978E-2,7.032802377629066E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.032802377627978E-2,7.032802377629066E-2,7.0328023776274007E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776287996E-2,7.0328023776271342E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776287996E-2,7.0328023776274007E-2,7.0328023776287996E-2,7.0328023776282445E-2,7.0328023776276893E-2,7.0328023776285331E-2,7.0328023776276893E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776274007E-2,7.0328023776282445E-2,{"$f":"IF(OE7,(1+OE100/OD98)^(months/Months_Period)-1)","v":7.0328023776287996E-2},7.0328023776276893E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776285331E-2,7.0328023776274007E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776285331E-2,7.032802377627978E-2,7.032802377627978E-2,7.0328023776287996E-2,7.032802377627978E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.032802377627978E-2,7.0328023776282445E-2,7.0328023776285331E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776282445E-2,7.0328023776282445E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ100/QP98)^(months/Months_Period)-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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC100/TB98)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO100/VN98)^(months/Months_Period)-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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,(1+YA100/XZ98)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM100/AAL98)^(months/Months_Period)-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,false,false,false,false,false,false,false,false]
[]
[null,"Debt Sizing"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J106+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,{"$f":"BV106+BW7","v":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,{"$f":"EH106+EI7","v":117},118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,{"$f":"GT106+GU7","v":181},182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,{"$f":"JF106+JG7","v":245},246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,{"$f":"LR106+LS7","v":309},310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,{"$f":"OD106+OE7","v":373},374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QP106+QQ7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"TB106+TC7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VN106+VO7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"XZ106+YA7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAL106+AAM7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F107","v":12},null,"Year",null,{"$f":"ROUNDUP(K106/$G$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,{"$f":"ROUNDUP(BW106/$G$107,0)","v":5},5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(EI106/$G$107,0)","v":10},10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"ROUNDUP(GU106/$G$107,0)","v":16},16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,{"$f":"ROUNDUP(JG106/$G$107,0)","v":21},21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,{"$f":"ROUNDUP(LS106/$G$107,0)","v":26},26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,{"$f":"ROUNDUP(OE106/$G$107,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QQ106/$G$107,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(TC106/$G$107,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO106/$G$107,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA106/$G$107,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM106/$G$107,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"InputC!F69","v":23},{"$f":"F108*G107","v":276},{"$f":"SUM(K108:XFD108)","v":276},"Flag",null,{"$f":"AND(K106,K106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW106,BW106<=$G$108)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI106,EI106<=$G$108)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU106,GU106<=$G$108)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG106,JG106<=$G$108)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS106,LS106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE106,OE106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ106,QQ106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC106,TC106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO106,VO106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA106,YA106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM106,AAM106<=$G$108)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"InputC!I14","v":"2026-01-01"},{"$f":"EDATE(F109,5)","v":"2026-06-01"},{"$f":"EDATE(G109,6)","v":"2026-12-01"}]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$f":"MONTH(K4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(BW4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(EI4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(GU4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(JG4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(LS4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(OE4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(QQ4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(TC4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(VO4)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(YA4)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Repayment Flag","Month",{"$f":"MONTH(G109)","v":6},{"$f":"MONTH(H109)","v":12},null,"Flag",null,{"$f":"(AND(K7,OR(K110=$F$111,K110=$G$111)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(BW7,OR(BW110=$F$111,BW110=$G$111)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(EI7,OR(EI110=$F$111,EI110=$G$111)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(GU7,OR(GU110=$F$111,GU110=$G$111)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(JG7,OR(JG110=$F$111,JG110=$G$111)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(LS7,OR(LS110=$F$111,LS110=$G$111)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(OE7,OR(OE110=$F$111,OE110=$G$111)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ110=$F$111,QQ110=$G$111)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC110=$F$111,TC110=$G$111)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO110=$F$111,VO110=$G$111)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA110=$F$111,YA110=$G$111)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM110=$F$111,AAM110=$G$111)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F109,-1)","v":"2025-12-01"},null,null,"Flag",null,{"$f":"(K4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$112)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K111+K112","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"BW111+BW112","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI111+EI112","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"GU111+GU112","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG111+JG112","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"LS111+LS112","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OE111+OE112","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ111+QQ112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC111+TC112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO111+VO112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA111+YA112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM111+AAM112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J114+J113","v":0},{"$f":"K114+K113","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,{"$f":"BW114+BW113","v":9},10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,{"$f":"EI114+EI113","v":20},20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,{"$f":"GU114+GU113","v":31},31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,{"$f":"JG114+JG113","v":41},42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,{"$f":"LS114+LS113","v":52},52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,{"$f":"OE114+OE113","v":63},63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"QQ114+QQ113","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"TC114+TC113","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"VO114+VO113","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"YA114+YA113","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"AAM114+AAM113","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K117:XFD117)","v":1280027.334102513},"EUR",null,{"$f":"K68","v":0},0,0,0,0,0,0,0,0,0,0,0,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,{"$f":"BW68","v":2593.0135592679781},2490.6645811351209,2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,{"$f":"EI68","v":2672.9389805099445},2789.8607245348608,2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,{"$f":"GU68","v":2994.1984767789563},2627.6709404859785,3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,{"$f":"JG68","v":3216.317501200906},3086.4791919982326,3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,3333.1604981722408,2920.4572533617475,3340.5952712244716,3205.1692144704002,3348.0457628668742,3212.2836154655861,3355.5120031625893,3359.2510384625443,3222.9831884706241,3366.7409582056125,3230.1349257062288,3374.2467019578544,3378.0055172798902,2959.135304013289,3385.5350537255194,3248.0798836668409,3393.08048981923,3255.2841867186953,3400.6418558958921,3404.4285221698751,3266.1189293412981,3412.0138401980312,3273.3609910277191,3419.6151642447076,3423.4218380524721,2998.2924632609042,3431.0472283166455,3291.5325016726501,3438.6887009184939,3298.8277230525173,3446.3462864651292,3450.181131169883,{"$f":"LS68","v":3309.7991624055289},3457.8629436213932,3317.1325684219205,3465.5609457342107,3469.4160275262516,3183.0476688142089,3477.1383718317393,3335.5331877628942,3484.8769827991155,3342.9203524009881,3492.6318913081905,3496.5154668032428,3354.0300285855719,3504.294879624018,3361.4558074698825,3512.0906673850541,3515.994711566098,3078.0648976461703,3523.8151199499989,3380.0881131647802,3531.6519809571855,3387.5682546492526,3539.5053257405534,3543.4381892960391,3398.8177207527015,3551.3163182549943,3406.336909699668,3559.2110090716551,3563.164574959952,3118.6906630794942,3571.0841672880629,3425.2035010455929,3579.020399840203,3432.7776616189954,3586.9733040426727,3590.9560178459674,3444.1684837085786,3598.9339885479822,3451.7821285650634,3606.9287096655635,3610.9323614990062,3159.816517251485,3618.95226747777,3470.8856264847213,3626.989002922398,3478.5548570377532,3635.0425995328446,3639.0757306939631,3490.0886141504752,3647.1546785903729,3497.7977694080673,3655.2505671021254,3659.3048740431232,3355.4196757038771,3667.4262332290464,3517.1408164291915,3675.5646127650834,3524.9061764916487,3683.7200446250217,3687.8041651807453,3536.5844606197852,3695.9852355772518,3544.3901894045425,3704.1834384318581,{"$f":"OE68","v":3708.2889745709081},3243.5898864167234,3716.5129363773904,3563.9754496321716,3724.7541110615221,3571.8380073609951,3733.0125308710303,3737.148217787696,3583.6624234332385,3745.4325658496273,3591.5657974925148,3753.7342398560013,3757.8915842139268,3286.2481914393247,3766.2193079153685,3611.3959565738264,3774.5644386657027,3619.3567887381587,3782.9270089866122,3787.1148441615428,3631.3289545962489,3795.5036349163411,3639.3310542824602,3803.9099467456608,3808.1196832744422,3329.4281646495674,3816.5523380075647,3659.4088193639586,3825.0025956044706,3667.4690113271058,3833.4704888607439,3837.7110591222413,3679.5905576977775,3846.2054674591127,3687.6924719490498,3854.7175936439667,3858.9803112261361,3536.5060184632948,3867.5190759884072,3708.0205716258133,3876.0756410724462,3716.1812173239987,3884.650039547595,3888.9439366534771,3728.4537877861044,3897.5451473200728,3736.6566141036574,3906.1642742506506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"InputC!F67","v":1.2},null,{"$f":"SUM(K118:XFD118)","v":1066689.4450854263},"EUR",null,{"$f":"K117/$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,2003.2433685708354,1763.8578220632007,2010.0671652315632,1932.2634921743211,2016.9137695569639,1938.8278835636827,2023.7832557159743,2027.2266027240953,1948.7154753691425,2034.1305512063559,1955.3346428723089,2041.0575679578226,2044.1976573832442,1799.3140697272802,2050.4920012256548,1970.6981963323924,2056.8052774210382,1976.7481239713093,2063.1375409380084,2066.3108101609732,1985.8570019576784,2072.6716580561961,1991.9523212064864,2079.0516313545909,2082.4180202370089,1917.1198281771108,2089.1668152817065,2007.9231295599652,2095.9370214131177,2014.4119111300909,2102.7287044555969,2106.132620441233,2024.1835429678736,2112.9566426923184,2030.7236952515977,2119.802307258888,2122.1957783494845,1866.5531863095873,2126.9904780584739,2043.1662151438943,2131.7955383457065,2047.7633239257736,2136.6109798910393,2139.0226001074675,2054.677489583933,2143.8536523908565,2059.2992966928823,2148.6951377843898,2151.1197993966789,1891.6576489842337,2155.9769734698411,2070.8972282235954,{"$f":"BW117/$F$118","v":2160.844632723315},2075.5538176126011,2165.7227980463545,2168.1658270214243,2082.5574237167971,2173.0597906927528,2087.2390044241656,2177.9643128100179,2180.4205398507333,1917.0817400637793,2185.340939045243,2098.9868845603514,2190.2719492813726,2103.703659735927,2195.21359165891,2197.6884065040144,2110.7977661998657,2202.6460367327727,2115.5398285457154,2207.6143520064734,2210.1025231660233,2032.750543985486,2215.0869058115186,2127.4394324018699,2220.0820266259639,2132.2171054177293,2225.087906920804,2227.594888542872,2139.4027824758937,2232.6169480946669,2144.2060413870117,2237.6498205603307,2240.1703183330437,1968.9035188194882,2245.2194503720011,2156.2591613159661,2250.2794489799153,2161.0984511296942,2255.3503356809756,2257.8898688024706,2168.3767793814286,2262.9771280789146,2173.2419567005077,2268.0753294146371,2270.6285401185819,1995.3086441313008,2275.7431951458489,2185.4504023656359,2280.8688464212537,2190.3520348672687,2286.0055156828066,2288.5779888612865,2197.7241053193297,2293.7312259390119,2202.6519298331123,2298.8955355043267,2301.4818493006869,2022.0482732087605,2306.662808602121,2215.0175282779155,2311.8548951163998,2219.9822363174621,2317.0581307963944,2319.6639364436251,{"$f":"EI117/$F$118","v":2227.449150424954},2324.883937112384,2232.4403578912979,2330.1151419861999,2332.7349528981836,2144.5366623820651,2337.9830054883537,2244.964953606257,2343.2423175477925,2249.9934770201103,2348.5129112452473,2351.1524456458278,2257.5563467257498,2356.4400034456307,2262.611679899564,2361.7388984632066,2364.3926043944766,2076.546279361824,2369.7085470533893,2275.2971348861315,2375.035882735735,2280.3902205223262,2380.3746338271226,2383.0482971566184,2288.0501682939557,2388.4042134138645,2293.1703769519636,2393.7716012027749,2396.4596039553589,2104.3123570621442,2401.8442412641621,2306.0185707835917,2407.2404064541465,2311.1769725258569,2412.6481221287436,2415.3563184712934,2318.9351313921461,2420.7814023338574,2324.1209723564166,2426.2180933488885,2428.9407986405663,2132.4283397975519,2434.3949430161742,2337.1338022364848,2439.8607514399632,2342.3582810270473,2445.3382467341107,2448.0813840994911,2350.2157946112834,2453.5764525707018,2355.468031771506,2459.0832651276505,2461.8410826087793,2262.1327216954492,2467.3655543373875,2368.6474125880259,2472.9018275959002,2373.9387364491058,2478.4499254261327,2481.228415766243,2381.8967590010329,2486.7942937377252,2387.2161633354499,2492.3720540460363,{"$f":"GU117/$F$118","v":2495.1653973157972},2189.7257837383154,2500.761024585222,2400.5640277124207,2506.3685921862748,2405.9229717663729,2511.988123381263,2514.8023826060275,2413.9826681919662,2520.4399028893295,2419.3700177869327,2526.0894450835322,2528.9187317055676,2218.9152088644978,2534.5863506363753,2432.8883161322174,2540.266050025592,2438.315662620264,2545.9578533568479,2548.8083013494834,2446.4782085093757,2554.5183047064761,2451.9342885774936,2560.2404708763574,2563.1061223937782,2248.4704668075592,2568.8465770691323,2465.6249891270622,2574.599253659585,2471.1215274265619,2580.3641758708768,2583.2512365025227,2479.3881090783539,2589.0345716744787,2484.9137119751049,2594.830211893945,2597.7326538436828,2385.8098080739564,2603.5467963378701,2498.7788008335247,2609.3733035383784,2504.3453274737153,2615.2121993738042,2618.1363005174712,2512.7171419197898,2623.9938242527951,2518.3130671586359,2629.8637966073693,2632.8034585338328,2308.6947700662322,2638.6921489394122,2532.3545483356484,2644.5933481814541,2537.9918670118122,2650.5070804121169,2653.4686539559357,2546.4701220369561,2659.4012310364787,2552.1371763028237,2665.3464016493781,2668.3237171174001,2339.3720416265428,2674.2878235709131,2566.357071745872,{"$f":"JG117/$F$118","v":2680.2645843340883},2572.0659933318607,2686.2540237833127,2689.2535056430479,2580.6519074923103,2695.2620089089542,2586.3909046534168,2701.2832519656795,2704.2986585727199,2370.4315983418419,2710.3390572789031,2600.7912542759564,2716.3922571148937,2606.5725968350166,2722.4582826819274,2725.4961128127338,2615.267399474144,2731.5814231857548,2621.0791605920949,2737.6796209571453,2740.7335603447214,2515.8486667905681,2746.851135599165,2635.6620222975484,2752.9816601541279,2641.516611091381,2759.1251588362716,2762.2017812436566,2650.3215423527281,2768.364787748872,2656.2068956908201,2774.5408306125623,2777.6337484768674,2433.7143778014565,2783.8293926870597,2670.9743453920005,2790.0381357223951,2676.9030128879886,2796.2600026354912,2799.3758653854538,2685.81932372552,2805.6174651713441,2691.7791047551909,2811.8722516315456,2815.004597733242,2465.9460866777408,2821.2792114379331,2706.7332363890341,2827.5670748493585,2712.7368222655796,2833.8682132465769,2837.0237684748959,2721.7657744510821,2843.3448668316928,2727.8008258564328,2849.6793035372566,2852.8515317103934,2498.5770527174204,2859.2060235972049,2742.9437513938751,2865.5739174320784,2749.0231025437647,2871.955238720941,2875.1509426415691,{"$f":"LS117/$F$118","v":2758.1659686712742},2881.5524530178277,2764.2771403516003,2887.9674547785089,2891.1800229385431,2652.5397240118409,2897.6153098597829,2779.610989802412,2904.0641523325962,2785.7669603341569,2910.5265760901589,2913.7628890027027,2795.0250238213102,2920.245733020015,2801.2131728915688,2926.7422228208784,2929.9955929717485,2565.0540813718085,2936.5125999583324,2816.7400943039838,2943.0433174643213,2822.9735455410441,2949.5877714504613,2952.8651577466994,2832.3481006272514,2959.4302652124952,2838.6140914163902,2966.0091742263794,2969.3038124666268,2598.9088858995788,2975.9034727400526,2854.3362508713276,2982.5169998668362,2860.6480513491629,2989.1444200355609,2992.463348204973,2870.1404030904823,2999.1116571233188,2876.4851071375529,3005.773924721303,3009.1103012491722,2633.1804310429043,3015.7935562314751,2892.4046887372679,3022.490835768665,2898.7957141981278,3029.2021662773705,3032.5631089116359,2908.4071784587295,3039.2955654919774,2914.8314745067228,3046.0421392517715,3049.4207283692695,2796.1830630865643,3056.188527690872,2930.9506803576596,3062.9705106375695,2937.4218137430407,3069.7667038541849,3073.1701376506212,2947.1537171831546,3079.9876963143765,2953.6584911704522,3086.8195320265486,{"$f":"OE117/$F$118","v":3090.2408121424237},2702.9915720139361,3097.0941136478255,2969.9795413601432,3103.9617592179352,2976.5316728008293,3110.8437757258589,3114.2901814897468,2986.3853528610321,3121.1938048746897,2992.9714979104292,3128.1118665466679,3131.5763201782725,2738.5401595327708,3138.5160899294738,3009.4966304781888,3145.4703655547523,3016.1306572817989,3152.4391741555105,3155.9290368012857,3026.1074621635407,3162.9196957636177,3032.775878568717,3169.924955621384,3173.4330693953684,2774.5234705413063,3180.4602816729707,3049.5073494699654,3187.5021630037254,3056.2241761059217,3194.5587407172866,3198.0925492685346,3066.3254647481481,3205.1712228825941,3073.0770599575417,3212.2646613699721,3215.8169260217801,2947.0883487194124,3222.9325633236726,3090.0171430215114,3230.0630342270388,3096.8176811033322,3237.2083662896625,3240.7866138778977,3107.0448231550872,3247.954289433394,3113.8805117530478,3255.1368952088756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ117/$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC117/$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO117/$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA117/$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM117/$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K120:XFD120)","v":643393.31225300441},"EUR",null,{"$f":"K118*K108","v":0},0,0,0,0,0,0,0,0,0,0,0,2003.2433685708354,1763.8578220632007,2010.0671652315632,1932.2634921743211,2016.9137695569639,1938.8278835636827,2023.7832557159743,2027.2266027240953,1948.7154753691425,2034.1305512063559,1955.3346428723089,2041.0575679578226,2044.1976573832442,1799.3140697272802,2050.4920012256548,1970.6981963323924,2056.8052774210382,1976.7481239713093,2063.1375409380084,2066.3108101609732,1985.8570019576784,2072.6716580561961,1991.9523212064864,2079.0516313545909,2082.4180202370089,1917.1198281771108,2089.1668152817065,2007.9231295599652,2095.9370214131177,2014.4119111300909,2102.7287044555969,2106.132620441233,2024.1835429678736,2112.9566426923184,2030.7236952515977,2119.802307258888,2122.1957783494845,1866.5531863095873,2126.9904780584739,2043.1662151438943,2131.7955383457065,2047.7633239257736,2136.6109798910393,2139.0226001074675,2054.677489583933,2143.8536523908565,2059.2992966928823,2148.6951377843898,2151.1197993966789,1891.6576489842337,2155.9769734698411,2070.8972282235954,{"$f":"BW118*BW108","v":2160.844632723315},2075.5538176126011,2165.7227980463545,2168.1658270214243,2082.5574237167971,2173.0597906927528,2087.2390044241656,2177.9643128100179,2180.4205398507333,1917.0817400637793,2185.340939045243,2098.9868845603514,2190.2719492813726,2103.703659735927,2195.21359165891,2197.6884065040144,2110.7977661998657,2202.6460367327727,2115.5398285457154,2207.6143520064734,2210.1025231660233,2032.750543985486,2215.0869058115186,2127.4394324018699,2220.0820266259639,2132.2171054177293,2225.087906920804,2227.594888542872,2139.4027824758937,2232.6169480946669,2144.2060413870117,2237.6498205603307,2240.1703183330437,1968.9035188194882,2245.2194503720011,2156.2591613159661,2250.2794489799153,2161.0984511296942,2255.3503356809756,2257.8898688024706,2168.3767793814286,2262.9771280789146,2173.2419567005077,2268.0753294146371,2270.6285401185819,1995.3086441313008,2275.7431951458489,2185.4504023656359,2280.8688464212537,2190.3520348672687,2286.0055156828066,2288.5779888612865,2197.7241053193297,2293.7312259390119,2202.6519298331123,2298.8955355043267,2301.4818493006869,2022.0482732087605,2306.662808602121,2215.0175282779155,2311.8548951163998,2219.9822363174621,2317.0581307963944,2319.6639364436251,{"$f":"EI118*EI108","v":2227.449150424954},2324.883937112384,2232.4403578912979,2330.1151419861999,2332.7349528981836,2144.5366623820651,2337.9830054883537,2244.964953606257,2343.2423175477925,2249.9934770201103,2348.5129112452473,2351.1524456458278,2257.5563467257498,2356.4400034456307,2262.611679899564,2361.7388984632066,2364.3926043944766,2076.546279361824,2369.7085470533893,2275.2971348861315,2375.035882735735,2280.3902205223262,2380.3746338271226,2383.0482971566184,2288.0501682939557,2388.4042134138645,2293.1703769519636,2393.7716012027749,2396.4596039553589,2104.3123570621442,2401.8442412641621,2306.0185707835917,2407.2404064541465,2311.1769725258569,2412.6481221287436,2415.3563184712934,2318.9351313921461,2420.7814023338574,2324.1209723564166,2426.2180933488885,2428.9407986405663,2132.4283397975519,2434.3949430161742,2337.1338022364848,2439.8607514399632,2342.3582810270473,2445.3382467341107,2448.0813840994911,2350.2157946112834,2453.5764525707018,2355.468031771506,2459.0832651276505,2461.8410826087793,2262.1327216954492,2467.3655543373875,2368.6474125880259,2472.9018275959002,2373.9387364491058,2478.4499254261327,2481.228415766243,2381.8967590010329,2486.7942937377252,2387.2161633354499,2492.3720540460363,{"$f":"GU118*GU108","v":2495.1653973157972},2189.7257837383154,2500.761024585222,2400.5640277124207,2506.3685921862748,2405.9229717663729,2511.988123381263,2514.8023826060275,2413.9826681919662,2520.4399028893295,2419.3700177869327,2526.0894450835322,2528.9187317055676,2218.9152088644978,2534.5863506363753,2432.8883161322174,2540.266050025592,2438.315662620264,2545.9578533568479,2548.8083013494834,2446.4782085093757,2554.5183047064761,2451.9342885774936,2560.2404708763574,2563.1061223937782,2248.4704668075592,2568.8465770691323,2465.6249891270622,2574.599253659585,2471.1215274265619,2580.3641758708768,2583.2512365025227,2479.3881090783539,2589.0345716744787,2484.9137119751049,2594.830211893945,2597.7326538436828,2385.8098080739564,2603.5467963378701,2498.7788008335247,2609.3733035383784,2504.3453274737153,2615.2121993738042,2618.1363005174712,2512.7171419197898,2623.9938242527951,2518.3130671586359,2629.8637966073693,2632.8034585338328,2308.6947700662322,2638.6921489394122,2532.3545483356484,2644.5933481814541,2537.9918670118122,2650.5070804121169,2653.4686539559357,2546.4701220369561,2659.4012310364787,2552.1371763028237,2665.3464016493781,2668.3237171174001,2339.3720416265428,2674.2878235709131,2566.357071745872,{"$f":"JG118*JG108","v":2680.2645843340883},2572.0659933318607,2686.2540237833127,2689.2535056430479,2580.6519074923103,2695.2620089089542,2586.3909046534168,2701.2832519656795,2704.2986585727199,2370.4315983418419,2710.3390572789031,2600.7912542759564,2716.3922571148937,2606.5725968350166,2722.4582826819274,2725.4961128127338,2615.267399474144,2731.5814231857548,2621.0791605920949,2737.6796209571453,2740.7335603447214,2515.8486667905681,2746.851135599165,2635.6620222975484,2752.9816601541279,2641.516611091381,2759.1251588362716,2762.2017812436566,2650.3215423527281,2768.364787748872,2656.2068956908201,2774.5408306125623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS118*LS108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE118*OE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ118*QQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC118*TC108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO118*VO108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA118*YA108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM118*AAM108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K121:XFD121)","v":772071.9747036061},"EUR",null,{"$f":"K117*K108","v":0},0,0,0,0,0,0,0,0,0,0,0,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,{"$f":"BW117*BW108","v":2593.0135592679781},2490.6645811351209,2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,{"$f":"EI117*EI108","v":2672.9389805099445},2789.8607245348608,2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,{"$f":"GU117*GU108","v":2994.1984767789563},2627.6709404859785,3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,{"$f":"JG117*JG108","v":3216.317501200906},3086.4791919982326,3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS117*LS108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE117*OE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ117*QQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC117*TC108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO117*VO108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA117*YA108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM117*AAM108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"InputC!F71+InputC!F72","v":0.05},{"$f":"F123/G107","v":4.1666666666666666E-3},null,"% p.p.",null,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$123/months","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J124*(1+K123*K108)","v":1},1,1,1,1,1,1,1,1,1,1,1,1.0041666666666667,1.0083506944444445,1.0125521556712964,1.0167711229865934,1.0210076693323709,1.0252618679545891,1.0295337924043999,1.0338235165394183,1.0381311145249992,1.0424566608355199,1.0468002302556678,1.051161897881733,1.0555417391229069,1.0599398297025857,1.0643562456596798,1.0687910633499285,1.0732443594472199,1.0777162109449165,1.0822066951571869,1.0867158897203419,1.0912438725941767,1.095790722063319,1.1003565167385827,1.1049413355583269,1.1095452577898199,1.1141683630306107,1.1188107312099049,1.1234724425899463,1.1281535777674043,1.1328542176747685,1.1375744435817468,1.1423143370966706,1.1470739801679068,1.151853455085273,1.1566528444814617,1.1614722313334678,1.1663116989640239,1.1711713310430407,1.1760512115890533,1.1809514249706743,1.185872055908052,1.1908131894743355,1.1957749110971452,1.2007573065600499,1.2057604620040501,1.210784463929067,1.2158293991954381,1.2208953550254191,1.2259824190046917,1.231090679083878,1.2362202235800608,1.241371141178311,{"$f":"BV124*(1+BW123*BW108)","v":1.2465435209332207},1.2517374522704425,1.2569530249882359,1.2621903292590202,1.2674494556309328,1.2727304950293949,1.2780335387586841,1.2833586785035118,1.2887060063306097,1.2940756146903205,1.2994675964181968,1.3048820447366059,1.3103190532563418,1.3157787159782433,1.3212611272948191,1.3267663819918809,1.3322945752501805,1.3378458026470561,1.3434201601580855,1.3490177441587441,1.3546386514260722,1.3602829791403475,1.3659508248867656,1.371642286657127,1.3773574628515317,1.3830964522800797,1.38885935416458,1.3946462681402656,1.4004572942575166,1.4062925329835896,1.4121520852043545,1.4180360522260393,1.4239445357769811,1.4298776380093852,1.4358354615010909,1.4418181092573454,1.4478256847125843,1.45385829173222,1.4599160346144375,1.4659990180919977,1.4721073473340478,1.4782411279479397,1.4844004659810561,1.4905854679226438,1.4967962407056548,1.5030328917085949,1.5092955287573806,1.5155842601272029,1.5218991945443996,1.5282404411883346,1.534608109693286,1.5410023101503414,1.5474231531093012,1.5538707495805899,1.5603452110371756,1.5668466494164972,1.5733751771223992,1.5799309070270757,1.5865139524730218,1.5931244272749927,1.5997624457219719,1.6064281225791468,1.6131215730898931,1.6198429129777676,{"$f":"EH124*(1+EI123*EI108)","v":1.6265922584485082},1.6333697261920437,1.6401754333845104,1.6470094976902792,1.6538720372639886,1.6607631707525885,1.6676830172973909,1.6746316965361301,1.6816093286050307,1.6886160341408849,1.6956519342831387,1.7027171506759851,1.7098118054704683,1.7169360213265952,1.7240899214154559,1.7312736294213535,1.7384872695439424,1.7457309665003755,1.7530048455274603,1.7603090323838246,1.7676436533520905,1.7750088352410576,1.7824047053878953,1.7898313916603448,1.7972890224589295,1.8047777267191751,1.8122976339138384,1.8198488740551459,1.8274315776970425,1.8350458759374468,1.8426919004205196,1.8503697833389383,1.8580796574361838,1.8658216560088345,1.8735959129088713,1.8814025625459916,1.8892417398899333,1.8971135804728079,1.9050182203914445,1.9129557963097421,1.9209264454610326,1.9289303056504536,1.9369675152573305,1.9450382132375692,1.9531425391260591,1.9612806330390842,1.969452635676747,1.9776586883254001,1.9858989328600893,1.9941735117470063,2.0024825680459521,2.0108262454128103,2.0192046881020302,2.0276180409691218,2.03606644947316,2.044550059679298,2.053069018261295,2.0616234725040505,2.0702135703061506,2.0788394601824263,2.0875012912665198,2.0961992133134637,2.1049333767022698,2.1137039324385292,{"$f":"GT124*(1+GU123*GU108)","v":2.1225110321570231},2.1313548281243442,2.1402354732415287,2.1491531210467016,2.1581079257177294,2.1671000420748867,2.1761296255835321,2.1851968323567967,2.1943018191582833,2.2034447434047761,2.2126257631689628,2.2218450371821667,2.2311027248370925,2.2403989861905802,2.2497339819663744,2.2591078735579009,2.268520823031059,2.2779729931270216,2.287464547265051,2.2969956495453219,2.3065664647517607,2.3161771583548929,2.325827896514705,2.3355188460835161,2.3452501746088639,2.3550220503364008,2.3648346422128026,2.3746881198886891,2.3845826537215586,2.394518414778732,2.4044955748403098,2.4145143064021446,2.4245747826788202,2.4346771776066487,2.4448216658466762,2.4550084227877038,2.4652376245493191,2.4755094479849413,2.4858240706848784,2.4961816709793987,2.506582427941813,2.5170265213915703,2.5275141318973686,2.5380454407802744,2.5486206301168588,2.5592398827423457,2.5699033822537722,2.5806113130131627,2.5913638601507176,2.6021612095680124,2.6130035479412124,2.6238910627243008,2.6348239421523187,2.64580237524462,2.6568265518081393,2.6678966624406732,2.6790128985341761,2.6901754522780683,2.7013845166625603,2.7126402854819878,2.7239429533381627,2.7352927156437383,2.7466897686255871,2.7581343093281938,{"$f":"JF124*(1+JG123*JG108)","v":2.7696265356170611},2.7811666461821321,2.7927548405412241,2.804391319043479,2.8160762828728267,2.8278099340514635,2.8395924754433444,2.8514241107576916,2.8633050445525154,2.8752354822381507,2.8872156300808096,2.8992456952061461,2.9113258856028383,2.9234564101261835,2.9356374785017092,2.9478693013287995,2.9601520900843363,2.9724860571263543,2.9848714156977141,2.9973083799297879,3.0097971648461619,3.0223379863663542,3.0349310613095475,3.0475766073983372,3.0602748432624969,3.0730259884427573,3.0858302633946022,3.0986878894920795,3.1115990890316296,3.124564085235928,3.1375831022577443,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"LR124*(1+LS123*LS108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"OD124*(1+OE123*OE108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"QP124*(1+QQ123*QQ108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"TB124*(1+TC123*TC108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"VN124*(1+VO123*VO108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"XZ124*(1+YA123*YA108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,{"$f":"AAL124*(1+AAM123*AAM108)","v":3.150656365183818},3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818,3.150656365183818]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K124","v":1},{"$f":"1/L124","v":1},1,1,1,1,1,1,1,1,1,1,0.99585062240663902,0.99171846214769022,0.9876034477819321,0.98350550816457971,0.97942457244605463,0.97536057007075971,0.9713134307758603,0.96728308459006829,0.96326946183243312,0.95927249311113683,0.95529210932229403,0.95132824164875762,0.94738082155892878,0.94344978080557218,0.93953505142463623,0.93563656573407761,0.93175425633269138,0.92788805609894576,0.92403789818982163,0.92020371603965634,0.91638544335899386,0.91258301413343801,0.90879636262251096,0.90502542335851699,0.9012701311454111,0.89753042105767089,0.89380622843917434,0.89009748890208229,0.88640413832572518,0.88272611285549396,0.87906334890173665,0.87541578313865898,0.8717833525032288,0.8681659941940868,0.86456364567045996,0.86097624465108036,0.85740372911310914,0.85384603729106301,0.85030310767574735,0.84677487901319248,0.84326129030359431,0.83976228080025994,0.83627779000855762,0.8328077576848707,0.8293521238355559,0.82591082871590626,0.8224838128291182,0.81907101692526296,0.81567238200026182,0.81228784929486653,0.80891736029364303,0.80556085672395983,0.80221828055498079,{"$f":"1/BX124","v":0.79888957399666127},0.79557467949874994,0.79227353974979253,0.78898609767614192,0.78571229644097118,0.78245207944329087,0.77920539031697023,0.77597217292976284,0.77275237138233654,0.7695459300073062,0.76635279336827167,0.76317290625885981,0.76000621370176902,0.75685266094781989,0.75371219347500729,0.75058475698755911,0.74747029741499671,0.74436876091119997,0.74128009385347726,0.7382042428416371,0.73514115469706598,0.73209077646180853,0.72905305539765164,0.72602793898521323,0.72301537492303403,0.72001531112667283,0.71702769572780711,0.71405247707333486,0.71108960372448293,0.70813902445591659,0.70520068825485471,0.70227454432018732,0.69936054206159726,0.69645863109868611,0.69356876126010236,0.69069088258267453,0.68782494531054728,0.68497089989432103,0.68212869699019518,0.67929828745911547,0.67647962236592418,0.67367265297851364,0.67087733076698464,0.66809360740280621,0.66532143475798133,0.66256076490421389,0.65981155011208026,0.65707374285020437,0.65434729578443596,0.65163216177703165,0.64892829388584061,0.64623564536349265,0.64355416965659029,0.64088382040490322,0.63822455144056744,0.6355763167872871,0.63293907065953914,0.63031276746178166,0.62769736178766644,0.62509280841925285,0.62249906232622687,0.61991607866512233,0.617343812778545,0.61478222019440176,{"$f":"1/EJ124","v":0.61223125662513034},0.60969087796693477,0.60716104029902229,0.60464169988284377,0.60213281316133827,0.59963433675817912,0.59714622747702484,0.59466844230077165,0.59220093839080989,0.58974367308628373,0.58729660390335314,0.58485968853445958,0.58243288484759459,0.58001615088557135,0.5776094448652993,0.57521272517706168,0.5728259503837958,0.57044907922037758,0.56808207059290716,0.56572488357799888,0.56337747742207356,0.56103981154065419,0.55871184551766395,0.55639353910472755,0.55408485222047554,0.55178574494985122,0.54949617754342028,0.54721611041668405,0.54494550414939491,0.54268431948487461,0.54043251732933573,0.53819005875120574,0.5359569049804539,0.5337330174079209,0.53151835758465149,0.52931288722122971,0.52711656818711672,0.52492936250999178,0.52275123237509558,0.52058214012457649,0.51842204825683968,0.51627091942589842,0.51412871644072877,0.51199540226462614,0.50987094001456557,0.50775529296056321,0.50564842452504222,0.50355029828219966,0.50146087795737726,0.49938012742643378,0.49730801071512082,0.4952444919984606,0.49318953560012679,0.49114310599182748,0.48910516779269125,0.48707568576865523,0.4850546248318558,0.48304195004002237,0.4810376265958729,0.47904161984651245,0.47705389528283393,0.47507441853892179,0.47310315539145736,0.4711400717591277,{"$f":"1/GV124","v":0.46918513370203579},0.46723830742111455,0.46529955925754152,0.46336885569215758,0.46144616334488714,0.45953144897416148,0.45762467947634339,0.45572582188515526,0.45383484337110896,0.45195171124093841,0.45007639293703411,0.44820885603688043,0.44634906825249504,0.44449699742987059,0.44265261154841884,0.44081587872041705,0.43898676719045687,0.43716524533489476,0.43535128166130604,0.43354484480793959,0.43174590354317638,0.42995442676498896,0.42817038350040393,0.42639374290496662,0.42462447426220745,0.4228625469831111,0.42110793060558788,0.41936059479394644,0.41762050933836986,0.41588764415439322,0.4141619692823833,0.41244345488702072,0.41073207125678407,0.40902778880343649,0.40733057806151352,0.40564040968781434,0.40395725446089392,0.40228108328055828,0.40061186716736097,0.39894957726210217,0.39729418482533002,0.39564566123684314,0.39400397799519649,0.39236910671720815,0.39074101913746867,0.38911968710785261,0.3875050825970317,0.38589717768999005,0.38429594458754196,0.38270135560585089,0.38111338317595111,0.3795319998432708,0.37795717826715763,0.37638889122040597,0.37482711158878601,0.37327181237057527,0.37172296667609156,0.37018054772722814,0.36864452885699067,0.36711488350903632,0.36559158523721463,0.36407460770511002,0.36256392468558674,0.36105951006033538,{"$f":"1/JH124","v":0.35956133781942112},0.35806938206083433,0.35658361699004248,0.35510401691954441,0.35363055626842599,0.35216320956191799,0.35070195143095567,0.34924675661174009,0.34779759994530135,0.34635445637706364,0.34491730095641193,0.34348610883626085,0.34206085527262492,0.34064151562419076,0.33922806535189126,0.33782048001848092,0.33641873528811378,0.3350228069259224,0.33363267079759912,0.33224830286897838,0.3308696792056216,0.32949677597240323,0.32812956943309868,0.32676803594997378,0.32541215198337636,0.32406189409132918,0.32271723892912452,0.32137816324892071,0.32004464389934012,0.31871665782506903,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/LT124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/OF124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/QR124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/TD124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/VP124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/YB124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,{"$f":"1/AAN124","v":0.31739418206645881},0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881,0.31739418206645881]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K120:ABZ120*K125:ABZ125)","v":370648.1726954988}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K121:ABZ121*K125:ABZ125)","v":444777.80723459891}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H146","v":432000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"InputC!F66","v":0.8},{"$f":"F131*G130","v":345600}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G131,G127)","v":345600}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G133/G130","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G131<G127,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G131<G127","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G128/G131","v":1.2869728218593719}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G137,G138,F118)","v":1.2869728218593719}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K142:XFD142)","v":432000},"EUR",null,{"$f":"K46","v":36000},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC",null,null,null,{"$f":"SUM(K143:XFD143)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K144:XFD144)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K146:XFD146)","v":432000},"EUR",null,{"$f":"SUM(K142:K145)","v":36000},{"$f":"SUM(L142:L145)","v":36000},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX142:BX145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ142:EJ145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV142:GV145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JA142:JA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LM142:LM145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NY142:NY145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QK142:QK145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SW142:SW145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VI142:VI145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XU142:XU145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAG142:AAG145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G134","v":0.8},null,{"$f":"SUM(K149:XFD149)","v":345600},"EUR",null,{"$f":"$F$149*K146","v":28800},{"$f":"$F$149*L146","v":28800},28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*IB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*JA146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*LM146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*NY146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*QK146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*SW146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*VI146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*XU146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*AAG146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K150:XFD150)","v":86400},"EUR",null,{"$f":"K146-K149","v":7200},{"$f":"L146-L149","v":7200},7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA146-JA149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM146-LM149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY146-NY149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK146-QK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW146-SW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI146-VI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU146-XU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG146-AAG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K151:XFD151)","v":432000},"EUR",null,{"$f":"SUM(K149:K150)","v":36000},{"$f":"SUM(L149:L150)","v":36000},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JA149:JA150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LM149:LM150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NY149:NY150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QK149:QK150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SW149:SW150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VI149:VI150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XU149:XU150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAG149:AAG150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K121","v":0},{"$f":"L121","v":0},0,0,0,0,0,0,0,0,0,0,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,2593.0135592679781,{"$f":"BX121","v":2490.6645811351209},2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,2672.9389805099445,{"$f":"EJ121","v":2789.8607245348608},2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,2994.1984767789563,{"$f":"GV121","v":2627.6709404859785},3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,3216.317501200906,{"$f":"JH121","v":3086.4791919982326},3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G139","v":1.2869728218593719},null,null,"EUR",null,{"$f":"K156/$F$157","v":0},{"$f":"L156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,1867.8654292108095,1644.6574088626139,1874.2280779426162,1801.6823286595809,1880.6119930113205,1807.8031025667199,1887.0172435735685,1890.2278913351702,1817.0224970753077,1896.6652752783241,1823.1943453605913,1903.1241685514162,1906.0520526889086,1677.7175453893697,1911.9210286941518,1837.5196394452514,1917.8076576157437,1843.1607167418265,1923.7119907075535,1926.6708123725332,1851.654022426286,1932.6017981281138,1857.3374237960229,1938.5506168040306,1941.6895072221398,1787.5620640448258,1947.9822229004217,1872.2289348665408,1954.2949027175105,1878.2792086189429,1960.6276080493917,1963.8014895124531,1887.3904796622569,1970.1643485893617,1893.488652527423,1976.5473874075515,1978.7791092123412,1740.4126843451365,1983.2497861008205,1905.0903146737796,1987.7301234061169,1909.3767537069562,1992.2201404105556,1994.4687848345559,1915.823664355624,1998.9733576130945,1920.1331326183074,2003.4876584386909,2005.7484629291412,1763.8206030656356,2010.277392203167,1930.9472831586024,2014.8160980755488,{"$f":"BX156/$F$157","v":1935.2891831365162},2019.3646000238571,2021.6425306221493,1941.8194899015753,2026.2057632762076,1946.1846923001197,2030.778840843001,2033.0690775898815,1787.5265499024747,2037.6569592709266,1957.1386580125077,2042.2547349060069,1961.5366764590151,2046.8624241689995,2049.1699925680236,1968.1513676258628,2053.7925892332078,1972.5729643514239,2058.4251488546511,2060.7451709567076,1895.3785280860629,2065.3927121269653,1983.6684003892688,2070.0502657874026,1988.1232012379364,2074.7178518092501,2077.0554131744816,1994.8232747152763,2081.7380850691743,1999.3019323803342,2086.4308391477498,2088.7810032505827,1835.8462451210623,2093.4889180906143,2010.5405099703789,2098.2069651436395,2015.0527635920862,2102.9351644792564,2105.3030775338543,2021.8392269530318,2110.0465429964061,2026.375618618599,2114.8002110606844,2117.1808773752282,1860.466928507675,2121.9498872008226,2037.7590251282936,2126.7291501549535,2042.3294083578799,2131.5186865065898,2133.9173135496349,2049.2032788796305,2138.7222980747442,2053.7980840814962,2143.5376068156265,2145.9491391362144,1885.3995101037594,2150.7799724344181,2065.3280230838795,2155.6211809753513,2069.9572192458068,2160.472785228324,2162.9024921526388,2076.9195239478163,{"$f":"EJ156/$F$157","v":2167.7697284268761},2081.5734287217801,2172.647411732969,2175.0901774549666,1999.6102102144307,2179.983569919234,2093.2516200578152,2184.8874609448494,2097.9403189907935,2189.8018712024086,2192.2630275119259,2104.9920946713828,2197.193255448361,2109.7057915774394,2202.134054440452,2204.6084245774396,1936.2145749387666,2209.565119141882,2121.5339714156798,2214.5324367963281,2126.2828694962186,2219.5103984135822,2222.0033772402521,2133.4251627675526,2226.9973440121457,2138.1993509129807,2232.0020070767368,2234.5083562772124,1962.1042383989832,2239.5291031498837,2150.1792718064762,2244.5605988567054,2154.9890719713117,2249.602864473582,2252.1280425937889,2162.2229392926874,2257.1865026673054,2167.0583243539927,2262.2557854891534,2264.7944920527411,1988.3201605299137,2269.8800487479275,2179.1917552942987,2274.9764812421822,2184.0631670616563,2280.0838108153748,2282.6415686658474,2191.3896747710114,2287.7652838317404,2196.2869690146936,2292.8999494253708,2295.4713953185119,2109.2592010704948,2300.6225266879778,2208.575695482883,2305.7846620473065,2213.5094349725191,2310.9578228811615,2313.5485445743479,2220.9296593161193,2318.7382839785791,2225.8895816181907,2323.9391027187166,2326.543673589817,{"$f":"GV156/$F$157","v":2041.7454788902335},2331.7611518529625,2238.3354056327362,2336.9897635275597,2243.33219558472,2342.2295303038645,2344.8536036427545,2250.8472227449197,2350.1101438159872,2255.8704986091448,2355.377893466868,2358.0159786608797,2068.9623008436397,2363.3005834337632,2268.4752387705603,2368.5964522751992,2273.535808562739,2373.9036070818088,2376.5614235741732,2281.1467346837599,2381.8855484601145,2286.2340962585617,2387.2210142036233,2389.8930067760357,2096.5202328599757,2395.2455250992066,2298.9995877906567,2400.6094393880644,2304.1246734547581,2405.9847717463304,2408.676726618361,2311.8326046664047,2414.0692276008767,2316.9847907603748,2419.4732020634542,2422.1794987936782,2224.5782669694836,2427.600725158773,2329.9128855480062,2433.0334806310361,2335.103229784319,2438.4777875219838,2441.2042797312993,2342.909282223542,2446.6659556602699,2348.1270383195206,2452.1392389385537,2454.8802403426544,2152.6746152081564,2460.3709767177129,2361.2196049426998,2465.8733765898564,2366.4759571332793,2471.3874624790537,2474.1488947270541,2374.3812569635229,2479.6805519429122,2379.665335231171,2485.223951628052,2488.0000619708212,2181.2787358602045,2493.5611178242584,2392.9242589953924,2499.1339728169914,{"$f":"JH156/$F$157","v":2398.2473752157398},2504.7186496780655,2507.5154284215992,2406.253058643968,2513.1178807784954,2411.6042179507963,2518.7322119790806,2521.5438392854139,2210.2393070745293,2527.1760316085956,2425.0314009134336,2532.8201599692038,2430.4220439425922,2538.4762473059386,2541.3087827682657,2438.5292572339172,2546.9828516558082,2443.9482631546989,2552.668937019364,2555.5164930849201,2345.829180593661,2561.220646413291,2457.5456241473435,2566.9368739365163,2463.004563476341,2572.6651988034869,2575.5339049844983,2471.2144629661771,2581.280419348006,2476.7020877906912,2587.0390890810008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN156/$F$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J163","v":0},{"$f":"K163","v":28800},57600,86400,115200,144000,172800,201600,230400,259200,288000,316800,345600,345172.13457078917,344965.69438930484,344528.82337131765,344162.67780670524,343716.07697122183,343340.42418936855,342883.99204658403,342422.44745544298,342032.18515609868,341560.65398563741,341160.62903188367,340679.00748429843,340192.45129612746,339932.20229780528,339436.66544535197,339013.46524526237,338508.21369283524,338075.50386648026,337560.43980854971,337040.27082871279,336592.95126807282,336062.82010022836,335605.74442684994,335065.55107849109,334519.968034096,334126.23917019326,333570.44961050199,333088.09754901257,332521.66971941595,332028.89746796124,331451.72359936166,330868.97095817991,330360.20119084342,329766.53768054926,329247.07626835746,328642.39169873472,328032.95588826708,327659.34718678973,327041.34468063386,326498.92663546273,325871.60870637104,325320.03032227396,324683.31030820619,324041.68864965584,323476.0386880071,322824.88215826068,322249.8527013018,321589.07276245189,320923.27876936633,320496.63849450636,319821.763762697,319223.40716188296,{"$f":"BW163","v":318538.68859364861},317930.64394631895,317235.99036273808,316536.16445862735,315913.24565397005,315203.34508091869,314570.50765978906,313850.43926752853,313125.08035355335,312642.24163845734,311907.26068601332,311249.73561419256,310504.35477767902,309836.58624612703,309080.70959798357,308319.37589540717,307635.88859401218,306863.91220725403,306169.93887709948,305387.22180689941,304598.92339347146,303972.7070461915,303173.86728009034,302453.42332670145,301643.59565810865,300912.32077211281,300091.40425685403,299264.72969474975,298516.84279376263,297678.92488700082,296919.95180831634,296070.68743503658,295215.53429609863,294609.75277721131,293743.80449569243,292957.19650445413,292079.6445247457,291281.5902800067,290392.32840836083,289496.99336586182,288681.39161126653,287774.18419998372,286946.86768219841,286027.67941981356,285102.2805400209,284429.73978042998,283492.91380898096,282636.37525805674,281687.29767147702,280818.66533675027,279857.22442248015,278889.37887735752,278002.21467713354,277021.83494021354,276122.29450171627,275129.26645532448,274129.68925975211,273386.49678823067,272374.82721908053,271444.39430940949,270419.79143805668,269476.58334980276,268438.92966186529,267394.52270997042,{"$f":"EI163","v":266431.74703064747},265374.10958151496,264398.26160938281,263327.27362102229,262249.38041698828,261342.47595851129,260251.41937175253,259242.5486657437,258137.83849090611,257115.47249896076,255996.98509650404,254871.37617356089,253828.34814627934,252688.77300810715,251631.93710406349,250478.26945422331,249317.32048570513,248419.92807945679,247245.44599397932,246154.10138087187,244965.21103316252,243859.61654297114,242656.18788015327,241445.25195241367,240317.84867278117,239092.17569823895,237950.19374606863,236709.65087960052,235461.43273532164,234480.41779998649,233217.89043766988,232039.45237602034,230761.72282873039,229568.24093521212,228275.17240796858,226974.19091707465,225757.69377326977,224441.16432799108,223209.27752167039,221877.06039252153,220536.75365210429,219467.33663179149,218111.90381900937,216841.51166296095,215470.04148031445,214183.77015275409,212796.11871757518,211400.12764356591,210089.57183397643,208677.1797661196,207350.38104613041,205921.44101773057,204483.97562665259,203226.73299069316,201772.88851813306,200405.03319147573,198934.26950105958,197549.65285567479,196061.81858635895,194565.19428589442,193154.95293610287,191641.02695602473,190213.64165338996,188682.25939089371,{"$f":"GU163","v":187141.8917980993},185879.90420170114,184322.64265068859,182852.31825610038,181277.21315197324,179789.20267785506,178196.09482537559,176593.72495017189,175078.68491471934,173458.06929138134,171924.94074815296,170285.91677447007,168637.42544903615,167271.11908756351,165604.78150032792,164026.32618447539,162341.17275796883,160744.05850256429,159039.92180590983,157326.02672319362,155700.40509985649,153967.27123931245,152322.56743988435,150570.02379001357,148807.5058823626,147331.01692401248,145549.65063609666,143857.1079259564,142055.90310292647,140343.67802573391,138522.45857909482,136690.95876322268,134948.67182006969,133096.88872505244,131334.47430397978,129462.2280781829,127579.47452971499,125886.47740661932,123983.40367065479,122170.08830040118,120246.09685435516,118412.01902813066,116466.92465322588,114510.99922621636,112645.21910743539,110667.90823138943,108780.89747736737,106782.01197791785,104772.05678748319,103055.93240888955,101024.96115054221,99084.678883726767,97031.658335819098,95069.480955085062,92994.216329918869,90907.543336566479,88911.943510171986,{"$f":"IZ163","v":86802.729389521453},{"$f":"JA163","v":84784.742093413282},{"$f":"JB163","v":82652.787900507785},{"$f":"JC163","v":80509.174454789085},{"$f":"JD163","v":78663.350612490496},{"$f":"JE163","v":76497.553455551621},{"$f":"JF163","v":74423.369002621024},{"$f":"JG163","v":72234.332400648287},{"$f":"JH163","v":70137.061410435243},{"$f":"JI163","v":67924.580516633985},{"$f":"JJ163","v":65700.084173698357},{"$f":"JK163","v":63567.58146577813},{"$f":"JL163","v":61319.328507773709},{"$f":"JM163","v":59163.221491938639},{"$f":"JN163","v":56891.002702842634},{"$f":"JO163","v":54606.504708152395},{"$f":"JP163","v":52623.792504028504},{"$f":"JQ163","v":50315.88227452003},{"$f":"JR163","v":48100.500383083767},{"$f":"JS163","v":45768.098974710745},{"$f":"JT163","v":43528.377343162778},{"$f":"JU163","v":41171.269334786688},{"$f":"JV163","v":38801.507507580034},{"$f":"JW163","v":36524.65119829437},{"$f":"JX163","v":34129.854393298119},{"$f":"JY163","v":31828.113856782162},{"$f":"JZ163","v":29408.062060832723},{"$f":"KA163","v":26975.079159667937},{"$f":"KB163","v":24741.646142239559},{"$f":"KC163","v":22283.515688085601},{"$f":"KD163","v":19918.818045971948},{"$f":"KE163","v":17434.876247226981},{"$f":"KF163","v":15044.517001447419},{"$f":"KG163","v":12534.537290149963},{"$f":"KH163","v":10011.230623874424},{"$f":"KI163","v":7581.7296218410575},{"$f":"KJ163","v":5032.0397425840556},{"$f":"KK163","v":2576.3044870541312},{"$f":"KL163","v":2.5224835553672165E-9},{"$f":"KM163","v":2.5224835553672165E-9},{"$f":"KN163","v":2.5224835553672165E-9},{"$f":"KO163","v":2.5224835553672165E-9},{"$f":"KP163","v":2.5224835553672165E-9},{"$f":"KQ163","v":2.5224835553672165E-9},{"$f":"KR163","v":2.5224835553672165E-9},{"$f":"KS163","v":2.5224835553672165E-9},{"$f":"KT163","v":2.5224835553672165E-9},{"$f":"KU163","v":2.5224835553672165E-9},{"$f":"KV163","v":2.5224835553672165E-9},{"$f":"KW163","v":2.5224835553672165E-9},{"$f":"KX163","v":2.5224835553672165E-9},{"$f":"KY163","v":2.5224835553672165E-9},{"$f":"KZ163","v":2.5224835553672165E-9},{"$f":"LA163","v":2.5224835553672165E-9},{"$f":"LB163","v":2.5224835553672165E-9},{"$f":"LC163","v":2.5224835553672165E-9},{"$f":"LD163","v":2.5224835553672165E-9},{"$f":"LE163","v":2.5224835553672165E-9},{"$f":"LF163","v":2.5224835553672165E-9},{"$f":"LG163","v":2.5224835553672165E-9},{"$f":"LH163","v":2.5224835553672165E-9},{"$f":"LI163","v":2.5224835553672165E-9},{"$f":"LJ163","v":2.5224835553672165E-9},{"$f":"LK163","v":2.5224835553672165E-9},{"$f":"LL163","v":2.5224835553672165E-9},{"$f":"LM163","v":2.5224835553672165E-9},{"$f":"LN163","v":2.5224835553672165E-9},{"$f":"LO163","v":2.5224835553672165E-9},{"$f":"LP163","v":2.5224835553672165E-9},{"$f":"LQ163","v":2.5224835553672165E-9},{"$f":"LR163","v":2.5224835553672165E-9},{"$f":"LS163","v":2.5224835553672165E-9},{"$f":"LT163","v":2.5224835553672165E-9},{"$f":"LU163","v":2.5224835553672165E-9},{"$f":"LV163","v":2.5224835553672165E-9},{"$f":"LW163","v":2.5224835553672165E-9},{"$f":"LX163","v":2.5224835553672165E-9},{"$f":"LY163","v":2.5224835553672165E-9},{"$f":"LZ163","v":2.5224835553672165E-9},{"$f":"MA163","v":2.5224835553672165E-9},{"$f":"MB163","v":2.5224835553672165E-9},{"$f":"MC163","v":2.5224835553672165E-9},{"$f":"MD163","v":2.5224835553672165E-9},{"$f":"ME163","v":2.5224835553672165E-9},{"$f":"MF163","v":2.5224835553672165E-9},{"$f":"MG163","v":2.5224835553672165E-9},{"$f":"MH163","v":2.5224835553672165E-9},{"$f":"MI163","v":2.5224835553672165E-9},{"$f":"MJ163","v":2.5224835553672165E-9},{"$f":"MK163","v":2.5224835553672165E-9},{"$f":"ML163","v":2.5224835553672165E-9},{"$f":"MM163","v":2.5224835553672165E-9},{"$f":"MN163","v":2.5224835553672165E-9},{"$f":"MO163","v":2.5224835553672165E-9},{"$f":"MP163","v":2.5224835553672165E-9},{"$f":"MQ163","v":2.5224835553672165E-9},{"$f":"MR163","v":2.5224835553672165E-9},{"$f":"MS163","v":2.5224835553672165E-9},{"$f":"MT163","v":2.5224835553672165E-9},{"$f":"MU163","v":2.5224835553672165E-9},{"$f":"MV163","v":2.5224835553672165E-9},{"$f":"MW163","v":2.5224835553672165E-9},{"$f":"MX163","v":2.5224835553672165E-9},{"$f":"MY163","v":2.5224835553672165E-9},{"$f":"MZ163","v":2.5224835553672165E-9},{"$f":"NA163","v":2.5224835553672165E-9},{"$f":"NB163","v":2.5224835553672165E-9},{"$f":"NC163","v":2.5224835553672165E-9},{"$f":"ND163","v":2.5224835553672165E-9},{"$f":"NE163","v":2.5224835553672165E-9},{"$f":"NF163","v":2.5224835553672165E-9},{"$f":"NG163","v":2.5224835553672165E-9},{"$f":"NH163","v":2.5224835553672165E-9},{"$f":"NI163","v":2.5224835553672165E-9},{"$f":"NJ163","v":2.5224835553672165E-9},{"$f":"NK163","v":2.5224835553672165E-9},{"$f":"NL163","v":2.5224835553672165E-9},{"$f":"NM163","v":2.5224835553672165E-9},{"$f":"NN163","v":2.5224835553672165E-9},{"$f":"NO163","v":2.5224835553672165E-9},{"$f":"NP163","v":2.5224835553672165E-9},{"$f":"NQ163","v":2.5224835553672165E-9},{"$f":"NR163","v":2.5224835553672165E-9},{"$f":"NS163","v":2.5224835553672165E-9},{"$f":"NT163","v":2.5224835553672165E-9},{"$f":"NU163","v":2.5224835553672165E-9},{"$f":"NV163","v":2.5224835553672165E-9},{"$f":"NW163","v":2.5224835553672165E-9},{"$f":"NX163","v":2.5224835553672165E-9},{"$f":"NY163","v":2.5224835553672165E-9},{"$f":"NZ163","v":2.5224835553672165E-9},{"$f":"OA163","v":2.5224835553672165E-9},{"$f":"OB163","v":2.5224835553672165E-9},{"$f":"OC163","v":2.5224835553672165E-9},{"$f":"OD163","v":2.5224835553672165E-9},{"$f":"OE163","v":2.5224835553672165E-9},{"$f":"OF163","v":2.5224835553672165E-9},{"$f":"OG163","v":2.5224835553672165E-9},{"$f":"OH163","v":2.5224835553672165E-9},{"$f":"OI163","v":2.5224835553672165E-9},{"$f":"OJ163","v":2.5224835553672165E-9},{"$f":"OK163","v":2.5224835553672165E-9},{"$f":"OL163","v":2.5224835553672165E-9},{"$f":"OM163","v":2.5224835553672165E-9},{"$f":"ON163","v":2.5224835553672165E-9},{"$f":"OO163","v":2.5224835553672165E-9},{"$f":"OP163","v":2.5224835553672165E-9},{"$f":"OQ163","v":2.5224835553672165E-9},{"$f":"OR163","v":2.5224835553672165E-9},{"$f":"OS163","v":2.5224835553672165E-9},{"$f":"OT163","v":2.5224835553672165E-9},{"$f":"OU163","v":2.5224835553672165E-9},{"$f":"OV163","v":2.5224835553672165E-9},{"$f":"OW163","v":2.5224835553672165E-9},{"$f":"OX163","v":2.5224835553672165E-9},{"$f":"OY163","v":2.5224835553672165E-9},{"$f":"OZ163","v":2.5224835553672165E-9},{"$f":"PA163","v":2.5224835553672165E-9},{"$f":"PB163","v":2.5224835553672165E-9},{"$f":"PC163","v":2.5224835553672165E-9},{"$f":"PD163","v":2.5224835553672165E-9},{"$f":"PE163","v":2.5224835553672165E-9},{"$f":"PF163","v":2.5224835553672165E-9},{"$f":"PG163","v":2.5224835553672165E-9},{"$f":"PH163","v":2.5224835553672165E-9},{"$f":"PI163","v":2.5224835553672165E-9},{"$f":"PJ163","v":2.5224835553672165E-9},{"$f":"PK163","v":2.5224835553672165E-9},{"$f":"PL163","v":2.5224835553672165E-9},{"$f":"PM163","v":2.5224835553672165E-9},{"$f":"PN163","v":2.5224835553672165E-9},{"$f":"PO163","v":2.5224835553672165E-9},{"$f":"PP163","v":2.5224835553672165E-9},{"$f":"PQ163","v":2.5224835553672165E-9},{"$f":"PR163","v":2.5224835553672165E-9},{"$f":"PS163","v":2.5224835553672165E-9},{"$f":"PT163","v":2.5224835553672165E-9},{"$f":"PU163","v":2.5224835553672165E-9},{"$f":"PV163","v":2.5224835553672165E-9},{"$f":"PW163","v":2.5224835553672165E-9},{"$f":"PX163","v":2.5224835553672165E-9},{"$f":"PY163","v":2.5224835553672165E-9},{"$f":"PZ163","v":2.5224835553672165E-9},{"$f":"QA163","v":2.5224835553672165E-9},{"$f":"QB163","v":2.5224835553672165E-9},{"$f":"QC163","v":2.5224835553672165E-9},{"$f":"QD163","v":2.5224835553672165E-9},{"$f":"QE163","v":2.5224835553672165E-9},{"$f":"QF163","v":2.5224835553672165E-9},{"$f":"QG163","v":2.5224835553672165E-9},{"$f":"QH163","v":2.5224835553672165E-9},{"$f":"QI163","v":2.5224835553672165E-9},{"$f":"QJ163","v":2.5224835553672165E-9},{"$f":"QK163","v":2.5224835553672165E-9},{"$f":"QL163","v":2.5224835553672165E-9},{"$f":"QM163","v":2.5224835553672165E-9},{"$f":"QN163","v":2.5224835553672165E-9},{"$f":"QO163","v":2.5224835553672165E-9},{"$f":"QP163","v":2.5224835553672165E-9},{"$f":"QQ163","v":2.5224835553672165E-9},{"$f":"QR163","v":2.5224835553672165E-9},{"$f":"QS163","v":2.5224835553672165E-9},{"$f":"QT163","v":2.5224835553672165E-9},{"$f":"QU163","v":2.5224835553672165E-9},{"$f":"QV163","v":2.5224835553672165E-9},{"$f":"QW163","v":2.5224835553672165E-9},{"$f":"QX163","v":2.5224835553672165E-9},{"$f":"QY163","v":2.5224835553672165E-9},{"$f":"QZ163","v":2.5224835553672165E-9},{"$f":"RA163","v":2.5224835553672165E-9},{"$f":"RB163","v":2.5224835553672165E-9},{"$f":"RC163","v":2.5224835553672165E-9},{"$f":"RD163","v":2.5224835553672165E-9},{"$f":"RE163","v":2.5224835553672165E-9},{"$f":"RF163","v":2.5224835553672165E-9},{"$f":"RG163","v":2.5224835553672165E-9},{"$f":"RH163","v":2.5224835553672165E-9},{"$f":"RI163","v":2.5224835553672165E-9},{"$f":"RJ163","v":2.5224835553672165E-9},{"$f":"RK163","v":2.5224835553672165E-9},{"$f":"RL163","v":2.5224835553672165E-9},{"$f":"RM163","v":2.5224835553672165E-9},{"$f":"RN163","v":2.5224835553672165E-9},{"$f":"RO163","v":2.5224835553672165E-9},{"$f":"RP163","v":2.5224835553672165E-9},{"$f":"RQ163","v":2.5224835553672165E-9},{"$f":"RR163","v":2.5224835553672165E-9},{"$f":"RS163","v":2.5224835553672165E-9},{"$f":"RT163","v":2.5224835553672165E-9},{"$f":"RU163","v":2.5224835553672165E-9},{"$f":"RV163","v":2.5224835553672165E-9},{"$f":"RW163","v":2.5224835553672165E-9},{"$f":"RX163","v":2.5224835553672165E-9},{"$f":"RY163","v":2.5224835553672165E-9},{"$f":"RZ163","v":2.5224835553672165E-9},{"$f":"SA163","v":2.5224835553672165E-9},{"$f":"SB163","v":2.5224835553672165E-9},{"$f":"SC163","v":2.5224835553672165E-9},{"$f":"SD163","v":2.5224835553672165E-9},{"$f":"SE163","v":2.5224835553672165E-9},{"$f":"SF163","v":2.5224835553672165E-9},{"$f":"SG163","v":2.5224835553672165E-9},{"$f":"SH163","v":2.5224835553672165E-9},{"$f":"SI163","v":2.5224835553672165E-9},{"$f":"SJ163","v":2.5224835553672165E-9},{"$f":"SK163","v":2.5224835553672165E-9},{"$f":"SL163","v":2.5224835553672165E-9},{"$f":"SM163","v":2.5224835553672165E-9},{"$f":"SN163","v":2.5224835553672165E-9},{"$f":"SO163","v":2.5224835553672165E-9},{"$f":"SP163","v":2.5224835553672165E-9},{"$f":"SQ163","v":2.5224835553672165E-9},{"$f":"SR163","v":2.5224835553672165E-9},{"$f":"SS163","v":2.5224835553672165E-9},{"$f":"ST163","v":2.5224835553672165E-9},{"$f":"SU163","v":2.5224835553672165E-9},{"$f":"SV163","v":2.5224835553672165E-9},{"$f":"SW163","v":2.5224835553672165E-9},{"$f":"SX163","v":2.5224835553672165E-9},{"$f":"SY163","v":2.5224835553672165E-9},{"$f":"SZ163","v":2.5224835553672165E-9},{"$f":"TA163","v":2.5224835553672165E-9},{"$f":"TB163","v":2.5224835553672165E-9},{"$f":"TC163","v":2.5224835553672165E-9},{"$f":"TD163","v":2.5224835553672165E-9},{"$f":"TE163","v":2.5224835553672165E-9},{"$f":"TF163","v":2.5224835553672165E-9},{"$f":"TG163","v":2.5224835553672165E-9},{"$f":"TH163","v":2.5224835553672165E-9},{"$f":"TI163","v":2.5224835553672165E-9},{"$f":"TJ163","v":2.5224835553672165E-9},{"$f":"TK163","v":2.5224835553672165E-9},{"$f":"TL163","v":2.5224835553672165E-9},{"$f":"TM163","v":2.5224835553672165E-9},{"$f":"TN163","v":2.5224835553672165E-9},{"$f":"TO163","v":2.5224835553672165E-9},{"$f":"TP163","v":2.5224835553672165E-9},{"$f":"TQ163","v":2.5224835553672165E-9},{"$f":"TR163","v":2.5224835553672165E-9},{"$f":"TS163","v":2.5224835553672165E-9},{"$f":"TT163","v":2.5224835553672165E-9},{"$f":"TU163","v":2.5224835553672165E-9},{"$f":"TV163","v":2.5224835553672165E-9},{"$f":"TW163","v":2.5224835553672165E-9},{"$f":"TX163","v":2.5224835553672165E-9},{"$f":"TY163","v":2.5224835553672165E-9},{"$f":"TZ163","v":2.5224835553672165E-9},{"$f":"UA163","v":2.5224835553672165E-9},{"$f":"UB163","v":2.5224835553672165E-9},{"$f":"UC163","v":2.5224835553672165E-9},{"$f":"UD163","v":2.5224835553672165E-9},{"$f":"UE163","v":2.5224835553672165E-9},{"$f":"UF163","v":2.5224835553672165E-9},{"$f":"UG163","v":2.5224835553672165E-9},{"$f":"UH163","v":2.5224835553672165E-9},{"$f":"UI163","v":2.5224835553672165E-9},{"$f":"UJ163","v":2.5224835553672165E-9},{"$f":"UK163","v":2.5224835553672165E-9},{"$f":"UL163","v":2.5224835553672165E-9},{"$f":"UM163","v":2.5224835553672165E-9},{"$f":"UN163","v":2.5224835553672165E-9},{"$f":"UO163","v":2.5224835553672165E-9},{"$f":"UP163","v":2.5224835553672165E-9},{"$f":"UQ163","v":2.5224835553672165E-9},{"$f":"UR163","v":2.5224835553672165E-9},{"$f":"US163","v":2.5224835553672165E-9},{"$f":"UT163","v":2.5224835553672165E-9},{"$f":"UU163","v":2.5224835553672165E-9},{"$f":"UV163","v":2.5224835553672165E-9},{"$f":"UW163","v":2.5224835553672165E-9},{"$f":"UX163","v":2.5224835553672165E-9},{"$f":"UY163","v":2.5224835553672165E-9},{"$f":"UZ163","v":2.5224835553672165E-9},{"$f":"VA163","v":2.5224835553672165E-9},{"$f":"VB163","v":2.5224835553672165E-9},{"$f":"VC163","v":2.5224835553672165E-9},{"$f":"VD163","v":2.5224835553672165E-9},{"$f":"VE163","v":2.5224835553672165E-9},{"$f":"VF163","v":2.5224835553672165E-9},{"$f":"VG163","v":2.5224835553672165E-9},{"$f":"VH163","v":2.5224835553672165E-9},{"$f":"VI163","v":2.5224835553672165E-9},{"$f":"VJ163","v":2.5224835553672165E-9},{"$f":"VK163","v":2.5224835553672165E-9},{"$f":"VL163","v":2.5224835553672165E-9},{"$f":"VM163","v":2.5224835553672165E-9},{"$f":"VN163","v":2.5224835553672165E-9},{"$f":"VO163","v":2.5224835553672165E-9},{"$f":"VP163","v":2.5224835553672165E-9},{"$f":"VQ163","v":2.5224835553672165E-9},{"$f":"VR163","v":2.5224835553672165E-9},{"$f":"VS163","v":2.5224835553672165E-9},{"$f":"VT163","v":2.5224835553672165E-9},{"$f":"VU163","v":2.5224835553672165E-9},{"$f":"VV163","v":2.5224835553672165E-9},{"$f":"VW163","v":2.5224835553672165E-9},{"$f":"VX163","v":2.5224835553672165E-9},{"$f":"VY163","v":2.5224835553672165E-9},{"$f":"VZ163","v":2.5224835553672165E-9},{"$f":"WA163","v":2.5224835553672165E-9},{"$f":"WB163","v":2.5224835553672165E-9},{"$f":"WC163","v":2.5224835553672165E-9},{"$f":"WD163","v":2.5224835553672165E-9},{"$f":"WE163","v":2.5224835553672165E-9},{"$f":"WF163","v":2.5224835553672165E-9},{"$f":"WG163","v":2.5224835553672165E-9},{"$f":"WH163","v":2.5224835553672165E-9},{"$f":"WI163","v":2.5224835553672165E-9},{"$f":"WJ163","v":2.5224835553672165E-9},{"$f":"WK163","v":2.5224835553672165E-9},{"$f":"WL163","v":2.5224835553672165E-9},{"$f":"WM163","v":2.5224835553672165E-9},{"$f":"WN163","v":2.5224835553672165E-9},{"$f":"WO163","v":2.5224835553672165E-9},{"$f":"WP163","v":2.5224835553672165E-9},{"$f":"WQ163","v":2.5224835553672165E-9},{"$f":"WR163","v":2.5224835553672165E-9},{"$f":"WS163","v":2.5224835553672165E-9},{"$f":"WT163","v":2.5224835553672165E-9},{"$f":"WU163","v":2.5224835553672165E-9},{"$f":"WV163","v":2.5224835553672165E-9},{"$f":"WW163","v":2.5224835553672165E-9},{"$f":"WX163","v":2.5224835553672165E-9},{"$f":"WY163","v":2.5224835553672165E-9},{"$f":"WZ163","v":2.5224835553672165E-9},{"$f":"XA163","v":2.5224835553672165E-9},{"$f":"XB163","v":2.5224835553672165E-9},{"$f":"XC163","v":2.5224835553672165E-9},{"$f":"XD163","v":2.5224835553672165E-9},{"$f":"XE163","v":2.5224835553672165E-9},{"$f":"XF163","v":2.5224835553672165E-9},{"$f":"XG163","v":2.5224835553672165E-9},{"$f":"XH163","v":2.5224835553672165E-9},{"$f":"XI163","v":2.5224835553672165E-9},{"$f":"XJ163","v":2.5224835553672165E-9},{"$f":"XK163","v":2.5224835553672165E-9},{"$f":"XL163","v":2.5224835553672165E-9},{"$f":"XM163","v":2.5224835553672165E-9},{"$f":"XN163","v":2.5224835553672165E-9},{"$f":"XO163","v":2.5224835553672165E-9},{"$f":"XP163","v":2.5224835553672165E-9},{"$f":"XQ163","v":2.5224835553672165E-9},{"$f":"XR163","v":2.5224835553672165E-9},{"$f":"XS163","v":2.5224835553672165E-9},{"$f":"XT163","v":2.5224835553672165E-9},{"$f":"XU163","v":2.5224835553672165E-9},{"$f":"XV163","v":2.5224835553672165E-9},{"$f":"XW163","v":2.5224835553672165E-9},{"$f":"XX163","v":2.5224835553672165E-9},{"$f":"XY163","v":2.5224835553672165E-9},{"$f":"XZ163","v":2.5224835553672165E-9},{"$f":"YA163","v":2.5224835553672165E-9},{"$f":"YB163","v":2.5224835553672165E-9},{"$f":"YC163","v":2.5224835553672165E-9},{"$f":"YD163","v":2.5224835553672165E-9},{"$f":"YE163","v":2.5224835553672165E-9},{"$f":"YF163","v":2.5224835553672165E-9},{"$f":"YG163","v":2.5224835553672165E-9},{"$f":"YH163","v":2.5224835553672165E-9},{"$f":"YI163","v":2.5224835553672165E-9},{"$f":"YJ163","v":2.5224835553672165E-9},{"$f":"YK163","v":2.5224835553672165E-9},{"$f":"YL163","v":2.5224835553672165E-9},{"$f":"YM163","v":2.5224835553672165E-9},{"$f":"YN163","v":2.5224835553672165E-9},{"$f":"YO163","v":2.5224835553672165E-9},{"$f":"YP163","v":2.5224835553672165E-9},{"$f":"YQ163","v":2.5224835553672165E-9},{"$f":"YR163","v":2.5224835553672165E-9},{"$f":"YS163","v":2.5224835553672165E-9},{"$f":"YT163","v":2.5224835553672165E-9},{"$f":"YU163","v":2.5224835553672165E-9},{"$f":"YV163","v":2.5224835553672165E-9},{"$f":"YW163","v":2.5224835553672165E-9},{"$f":"YX163","v":2.5224835553672165E-9},{"$f":"YY163","v":2.5224835553672165E-9},{"$f":"YZ163","v":2.5224835553672165E-9},{"$f":"ZA163","v":2.5224835553672165E-9},{"$f":"ZB163","v":2.5224835553672165E-9},{"$f":"ZC163","v":2.5224835553672165E-9},{"$f":"ZD163","v":2.5224835553672165E-9},{"$f":"ZE163","v":2.5224835553672165E-9},{"$f":"ZF163","v":2.5224835553672165E-9},{"$f":"ZG163","v":2.5224835553672165E-9},{"$f":"ZH163","v":2.5224835553672165E-9},{"$f":"ZI163","v":2.5224835553672165E-9},{"$f":"ZJ163","v":2.5224835553672165E-9},{"$f":"ZK163","v":2.5224835553672165E-9},{"$f":"ZL163","v":2.5224835553672165E-9},{"$f":"ZM163","v":2.5224835553672165E-9},{"$f":"ZN163","v":2.5224835553672165E-9},{"$f":"ZO163","v":2.5224835553672165E-9},{"$f":"ZP163","v":2.5224835553672165E-9},{"$f":"ZQ163","v":2.5224835553672165E-9},{"$f":"ZR163","v":2.5224835553672165E-9},{"$f":"ZS163","v":2.5224835553672165E-9},{"$f":"ZT163","v":2.5224835553672165E-9},{"$f":"ZU163","v":2.5224835553672165E-9},{"$f":"ZV163","v":2.5224835553672165E-9},{"$f":"ZW163","v":2.5224835553672165E-9},{"$f":"ZX163","v":2.5224835553672165E-9},{"$f":"ZY163","v":2.5224835553672165E-9},{"$f":"ZZ163","v":2.5224835553672165E-9},{"$f":"AAA163","v":2.5224835553672165E-9},{"$f":"AAB163","v":2.5224835553672165E-9},{"$f":"AAC163","v":2.5224835553672165E-9},{"$f":"AAD163","v":2.5224835553672165E-9},{"$f":"AAE163","v":2.5224835553672165E-9},{"$f":"AAF163","v":2.5224835553672165E-9},{"$f":"AAG163","v":2.5224835553672165E-9},{"$f":"AAH163","v":2.5224835553672165E-9},{"$f":"AAI163","v":2.5224835553672165E-9},{"$f":"AAJ163","v":2.5224835553672165E-9},{"$f":"AAK163","v":2.5224835553672165E-9},{"$f":"AAL163","v":2.5224835553672165E-9},{"$f":"AAM163","v":2.5224835553672165E-9},{"$f":"AAN163","v":2.5224835553672165E-9},{"$f":"AAO163","v":2.5224835553672165E-9},{"$f":"AAP163","v":2.5224835553672165E-9},{"$f":"AAQ163","v":2.5224835553672165E-9},{"$f":"AAR163","v":2.5224835553672165E-9},{"$f":"AAS163","v":2.5224835553672165E-9},{"$f":"AAT163","v":2.5224835553672165E-9},{"$f":"AAU163","v":2.5224835553672165E-9},{"$f":"AAV163","v":2.5224835553672165E-9},{"$f":"AAW163","v":2.5224835553672165E-9},{"$f":"AAX163","v":2.5224835553672165E-9},{"$f":"AAY163","v":2.5224835553672165E-9},{"$f":"AAZ163","v":2.5224835553672165E-9},{"$f":"ABA163","v":2.5224835553672165E-9},{"$f":"ABB163","v":2.5224835553672165E-9},{"$f":"ABC163","v":2.5224835553672165E-9},{"$f":"ABD163","v":2.5224835553672165E-9},{"$f":"ABE163","v":2.5224835553672165E-9},{"$f":"ABF163","v":2.5224835553672165E-9},{"$f":"ABG163","v":2.5224835553672165E-9},{"$f":"ABH163","v":2.5224835553672165E-9},{"$f":"ABI163","v":2.5224835553672165E-9},{"$f":"ABJ163","v":2.5224835553672165E-9},{"$f":"ABK163","v":2.5224835553672165E-9},{"$f":"ABL163","v":2.5224835553672165E-9},{"$f":"ABM163","v":2.5224835553672165E-9},{"$f":"ABN163","v":2.5224835553672165E-9},{"$f":"ABO163","v":2.5224835553672165E-9},{"$f":"ABP163","v":2.5224835553672165E-9},{"$f":"ABQ163","v":2.5224835553672165E-9},{"$f":"ABR163","v":2.5224835553672165E-9},{"$f":"ABS163","v":2.5224835553672165E-9},{"$f":"ABT163","v":2.5224835553672165E-9},{"$f":"ABU163","v":2.5224835553672165E-9},{"$f":"ABV163","v":2.5224835553672165E-9},{"$f":"ABW163","v":2.5224835553672165E-9},{"$f":"ABX163","v":2.5224835553672165E-9},{"$f":"ABY163","v":2.5224835553672165E-9}]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K161:XFD161)","v":345600},"EUR",null,{"$f":"K149","v":28800},28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K162:XFD162)","v":345599.9999999979},"EUR",null,{"$f":"(K157-K165)*K108","v":0},0,0,0,0,0,0,0,0,0,0,0,427.86542921080945,206.44018148432565,436.87101798717936,366.1455646124241,446.60083548338207,375.65278185329566,456.43214278453297,461.54459114106999,390.26229934429534,471.53117046124635,400.02495375376884,481.62154758523434,486.55618817099844,260.24899832217193,495.53685245329643,423.20020008961819,505.2515524271505,432.70982635501309,515.06405793055251,520.16897983690933,447.31956063998268,530.1311678444772,457.07567337840464,540.1933483588225,545.58304439509357,393.72886390275903,555.7895596912831,482.35206148944917,566.42782959662486,492.7722514547097,577.17386859955332,582.75264118177961,508.76976733650736,593.6635102941807,519.46141219180117,604.68456962272876,609.43581046761324,373.60870147735704,618.00250615586333,542.4180451711386,627.31792909168894,551.57838409707688,636.72001406774734,641.62165855036346,565.64996164872468,651.15652974639829,575.02945695888798,660.77993884993339,665.79399308559164,426.64027485994256,674.8747318093906,598.35660081403171,{"$f":"(BW157-BW165)*BW108","v":684.71856823436974},608.04464732964698,694.65358358086155,699.82590411074057,622.91880465729469,709.90057305133246,632.83742112962523,720.06839226054672,725.35891397517935,482.83871509600249,734.98095244402089,657.52507182078557,745.38083651353782,667.76853155201911,755.87664814347022,761.33370257642537,683.48730139499958,771.9763867581571,693.97333015453205,782.71707020006988,788.29841342795999,626.21634727993182,798.83976610116747,720.4439533888924,809.82766859281332,731.27488599581716,820.91651525878001,826.67456210425644,747.88690098715233,837.91790676182995,758.97307868449752,849.2643732797651,855.15313893793018,605.78151888731804,865.94828151890056,786.60799123832726,877.55197970841391,798.05424473897915,889.2618716458951,895.33504249901762,815.60175459527431,907.20741128279542,827.31651778533342,919.18826238485781,925.39887979267178,672.5407595909212,936.82597144903093,856.53855092420622,949.07758657971704,868.63233472672573,961.44091427013041,967.84554512263412,887.16420022397415,980.37973692002106,899.54043849727304,993.02804639180886,999.57719557236237,743.19247152145908,1011.6695691501236,930.43290967104394,1024.6028713528117,943.20808825390395,1037.6536879374792,1044.4069518948668,{"$f":"(EI157-EI165)*EI108","v":962.7756793229396},1057.6374491325116,975.8479721321346,1070.9879883605406,1077.8932040340403,906.90445847697947,1091.0565867587702,1008.8707060088464,1104.710174837584,1022.3659919453514,1118.4874024567389,1125.6089229431591,1043.0280272815457,1139.5751381721971,1056.8359040436596,1153.6676498401876,1160.9489685181759,897.3924062483286,1174.4820854774787,1091.3446131074327,1188.890347709362,1105.5944901913749,1203.4286628178691,1210.9359277396134,1127.4032796324955,1225.6729745422242,1141.9819521703184,1240.5428664681176,1248.2181442788769,981.01493533514304,1262.5273623166067,1178.4380616495184,1277.7295472899541,1193.4818935182684,1293.0685272435317,1300.9814908939197,1216.4971438048765,1316.5294452786814,1231.8868063206965,1332.2171291488601,1340.3067404172348,1069.4170203128124,1355.4328127821295,1270.3921560484264,1371.4701826465116,1286.271327560346,1387.6514351788994,1395.9910740092841,1310.5558095894867,1412.3920678568386,1326.7987199891952,1428.9400283998275,1437.465391077968,1257.2426359594424,1453.8444725600898,1367.8553266573285,1470.7636904161577,1384.6166453847709,1487.8342693158497,1496.6243004645189,1410.2413497915593,1513.9259800781506,1427.3853026347542,1531.3822624962586,{"$f":"(GU157-GU165)*GU108","v":1540.3675927944264},1261.9875963981531,1557.2615510125411,1470.3243945882004,1575.1051041271414,1488.0104741181649,1593.1078524794684,1602.3698752036894,1515.0400354525368,1620.6156233379897,1533.1285432283892,1639.0239736828973,1648.491325433921,1366.3063614726557,1666.3375872355819,1578.4553158525273,1685.1534265065518,1597.1142554045355,1704.1366966544574,1713.8950827162157,1625.6216233371197,1733.1338605440458,1644.7037994280931,1752.5436498707718,1762.5179076509792,1476.4889583501317,1781.3662879158212,1692.542710140254,1801.2048230299129,1712.2250771925644,1821.2194466391056,1831.4998158721328,1742.2869431529768,1851.7830950172529,1762.4144210726563,1872.2462257968718,1882.7535484679161,1692.9971230956712,1903.0737359645259,1813.3153702536113,1923.9914460460311,1834.0778262245058,1945.0943749047728,1955.9254270095248,1865.7801187809739,1977.3108760459559,1887.0107540220647,1998.885499449523,2009.9551904346633,1716.1243785936431,2030.9712583473397,1940.2822668154406,2053.0205479076617,1962.177380734033,2075.2646251661995,2086.672993352392,1995.5998263944959,2109.2141206505289,2017.9872961081649,2131.9541929054967,2143.6134457187054,1845.8238422985833,2165.7971569388815,2074.184452930594,{"$f":"(JG157-JG165)*JG108","v":2189.0366019727371},2097.2709902130387,2212.480893801252,2224.4963429356244,2132.5027079202246,2248.2529580044197,2156.1070158350726,2272.2187890960031,2284.4979946902363,1982.7122041238943,2307.9102295084767,2215.3818914362669,2332.4014083730217,2239.7216315479641,2357.1080083760935,2369.7618272066547,2276.8563092856671,2394.7968049962483,2301.7405365159566,2420.0517959494382,2432.9829011647839,2233.4330174283778,2458.1304541539594,2364.6976421136533,2483.9417987449665,2390.3592457795621,2509.9797112974561,2523.30666627554,2429.5010020333671,2549.6898792570018,2455.7352555299244,2576.3044870516087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS157-LS165)*LS108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE157-OE165)*OE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ157-QQ165)*QQ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC157-TC165)*TC108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO157-VO165)*VO108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA157-YA165)*YA108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM157-AAM165)*AAM108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K160+K161-K162","v":28800},{"$f":"L160+L161-L162","v":57600},86400,115200,144000,172800,201600,230400,259200,288000,316800,345600,345172.13457078917,344965.69438930484,344528.82337131765,344162.67780670524,343716.07697122183,343340.42418936855,342883.99204658403,342422.44745544298,342032.18515609868,341560.65398563741,341160.62903188367,340679.00748429843,340192.45129612746,339932.20229780528,339436.66544535197,339013.46524526237,338508.21369283524,338075.50386648026,337560.43980854971,337040.27082871279,336592.95126807282,336062.82010022836,335605.74442684994,335065.55107849109,334519.968034096,334126.23917019326,333570.44961050199,333088.09754901257,332521.66971941595,332028.89746796124,331451.72359936166,330868.97095817991,330360.20119084342,329766.53768054926,329247.07626835746,328642.39169873472,328032.95588826708,327659.34718678973,327041.34468063386,326498.92663546273,325871.60870637104,325320.03032227396,324683.31030820619,324041.68864965584,323476.0386880071,322824.88215826068,322249.8527013018,321589.07276245189,320923.27876936633,320496.63849450636,319821.763762697,319223.40716188296,318538.68859364861,{"$f":"BX160+BX161-BX162","v":317930.64394631895},317235.99036273808,316536.16445862735,315913.24565397005,315203.34508091869,314570.50765978906,313850.43926752853,313125.08035355335,312642.24163845734,311907.26068601332,311249.73561419256,310504.35477767902,309836.58624612703,309080.70959798357,308319.37589540717,307635.88859401218,306863.91220725403,306169.93887709948,305387.22180689941,304598.92339347146,303972.7070461915,303173.86728009034,302453.42332670145,301643.59565810865,300912.32077211281,300091.40425685403,299264.72969474975,298516.84279376263,297678.92488700082,296919.95180831634,296070.68743503658,295215.53429609863,294609.75277721131,293743.80449569243,292957.19650445413,292079.6445247457,291281.5902800067,290392.32840836083,289496.99336586182,288681.39161126653,287774.18419998372,286946.86768219841,286027.67941981356,285102.2805400209,284429.73978042998,283492.91380898096,282636.37525805674,281687.29767147702,280818.66533675027,279857.22442248015,278889.37887735752,278002.21467713354,277021.83494021354,276122.29450171627,275129.26645532448,274129.68925975211,273386.49678823067,272374.82721908053,271444.39430940949,270419.79143805668,269476.58334980276,268438.92966186529,267394.52270997042,266431.74703064747,{"$f":"EJ160+EJ161-EJ162","v":265374.10958151496},264398.26160938281,263327.27362102229,262249.38041698828,261342.47595851129,260251.41937175253,259242.5486657437,258137.83849090611,257115.47249896076,255996.98509650404,254871.37617356089,253828.34814627934,252688.77300810715,251631.93710406349,250478.26945422331,249317.32048570513,248419.92807945679,247245.44599397932,246154.10138087187,244965.21103316252,243859.61654297114,242656.18788015327,241445.25195241367,240317.84867278117,239092.17569823895,237950.19374606863,236709.65087960052,235461.43273532164,234480.41779998649,233217.89043766988,232039.45237602034,230761.72282873039,229568.24093521212,228275.17240796858,226974.19091707465,225757.69377326977,224441.16432799108,223209.27752167039,221877.06039252153,220536.75365210429,219467.33663179149,218111.90381900937,216841.51166296095,215470.04148031445,214183.77015275409,212796.11871757518,211400.12764356591,210089.57183397643,208677.1797661196,207350.38104613041,205921.44101773057,204483.97562665259,203226.73299069316,201772.88851813306,200405.03319147573,198934.26950105958,197549.65285567479,196061.81858635895,194565.19428589442,193154.95293610287,191641.02695602473,190213.64165338996,188682.25939089371,187141.8917980993,{"$f":"GV160+GV161-GV162","v":185879.90420170114},184322.64265068859,182852.31825610038,181277.21315197324,179789.20267785506,178196.09482537559,176593.72495017189,175078.68491471934,173458.06929138134,171924.94074815296,170285.91677447007,168637.42544903615,167271.11908756351,165604.78150032792,164026.32618447539,162341.17275796883,160744.05850256429,159039.92180590983,157326.02672319362,155700.40509985649,153967.27123931245,152322.56743988435,150570.02379001357,148807.5058823626,147331.01692401248,145549.65063609666,143857.1079259564,142055.90310292647,140343.67802573391,138522.45857909482,136690.95876322268,134948.67182006969,133096.88872505244,131334.47430397978,129462.2280781829,127579.47452971499,125886.47740661932,123983.40367065479,122170.08830040118,120246.09685435516,118412.01902813066,116466.92465322588,114510.99922621636,112645.21910743539,110667.90823138943,108780.89747736737,106782.01197791785,104772.05678748319,103055.93240888955,101024.96115054221,99084.678883726767,97031.658335819098,95069.480955085062,92994.216329918869,90907.543336566479,88911.943510171986,86802.729389521453,{"$f":"JA160+JA161-JA162","v":84784.742093413282},82652.787900507785,80509.174454789085,78663.350612490496,76497.553455551621,74423.369002621024,72234.332400648287,70137.061410435243,67924.580516633985,65700.084173698357,63567.58146577813,61319.328507773709,59163.221491938639,56891.002702842634,54606.504708152395,52623.792504028504,50315.88227452003,48100.500383083767,45768.098974710745,43528.377343162778,41171.269334786688,38801.507507580034,36524.65119829437,34129.854393298119,31828.113856782162,29408.062060832723,26975.079159667937,24741.646142239559,22283.515688085601,19918.818045971948,17434.876247226981,15044.517001447419,12534.537290149963,10011.230623874424,7581.7296218410575,5032.0397425840556,2576.3044870541312,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"LM160+LM161-LM162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"NY160+NY161-NY162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"QK160+QK161-QK162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"SW160+SW161-SW162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"VI160+VI161-VI162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"XU160+XU161-XU162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,{"$f":"AAG160+AAG161-AAG162","v":2.5224835553672165E-9},2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9,2.5224835553672165E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"BW123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"EI123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"GU123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"JG123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"LS123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"OE123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"QQ123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"TC123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"VO123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"YA123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"AAM123","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,null,"Interest Cost",null,null,null,null,"EUR",null,{"$f":"K164*K160","v":0},{"$f":"L164*L160","v":120},240,360,480,600,720,840,960,1080,1200,1320,1440,1438.2172273782883,{"$f":"Y164*Y160*Y7","v":1437.3570599554369},1435.5367640471568,1434.0111575279384,1432.1503207134242,1430.5851007890356,1428.6833001941002,1426.7601977310123,1425.1341048170777,1423.1693916068225,1421.5026209661819,1419.4958645179101,1417.4685470671977,1416.3841762408554,1414.3194393556332,1412.5561051885932,1410.4508903868134,1408.647932777001,1406.5018325356239,1404.3344617863033,1402.4706302836366,1400.2617504176183,1398.3572684452081,1396.1064628270462,1393.8332001420667,1392.1926632091386,1389.8768733770917,1387.8670731208856,1385.5069571642332,1383.4537394498384,1381.0488483306735,1378.6207123257495,1376.500838295181,1374.0272403356219,1371.8628177848227,1369.3432987447279,1366.8039828677795,1365.2472799449572,1362.672269502641,1360.412194314428,1357.7983696098793,1355.5001263428082,1352.8471262841924,1350.1737027068993,1347.8168278666963,1345.1036756594194,1342.7077195887575,1339.9544698435495,1337.1803282056931,1335.4026603937764,1332.5906823445707,1330.097529841179,1327.2445358068692,1324.7110164429955,1321.8166265114087,1318.9006852442806,1316.3051902248751,1313.3472711704944,1310.7104485824543,1307.7101636147022,1304.6878348064722,1302.6760068269057,1299.6135861917221,1296.8738983924691,1293.768144906996,{"$f":"CK164*CK160*CK7","v":1290.9857760255293},1287.8362899915983,1284.6640662308632,1281.8162024750507,1278.5996341968919,1275.7080786545812,1272.4467575287476,1269.1621808061311,1266.5529460257978,1263.2244470003764,1260.2225971945893,1256.8483152421193,1253.8013365504701,1250.3808510702252,1246.936373728124,1243.8201783073443,1240.3288536958366,1237.1664658679847,1233.6278643126525,1230.0647262337443,1227.5406365717138,1223.9325187320517,1220.6549854352256,1216.998518853107,1213.6732928333613,1209.9680350348367,1206.2374723577575,1202.8391317136106,1199.0591008332656,1195.6119486758266,1191.7819975825564,1187.9261689167538,1185.1239157517916,1181.2204742040874,1177.6515635752364,1173.6970736311541,1170.0777722364594,1166.0717684270007,1162.0390786556563,1158.3425611547232,1154.2576455842232,1150.5095604238177,1146.371943563852,1142.2070385823004,1139.1104032842945,1134.8951134128356,1131.0183096225396,1126.7491309919028,1122.8190972908449,1118.4955402577721,1114.1438446248767,1110.1322792943645,1105.7254565896455,1101.6594233724284,1097.1969734209263,1092.7057517374512,1088.9269831604638,1084.3809140489689,1080.1772861072654,1075.574327045442,1071.3144687456697,1066.6541045687668,1061.9640673898371,1057.618117276164,{"$f":"EW164*EW160*EW7","v":1052.8698875337798},1048.4664046002645,1043.6594560592637,1038.822168690438,1035.0830336644033,1030.1893583082472,1025.6420890869661,1020.6883793048438,1016.0817355957131,1011.0674495006386,1006.021883135057,1001.3243694699215,996.21739874266223,991.45914060861924,986.29021199833551,981.08930306384013,977.00174083327704,971.74121015695778,966.8310515667514,961.50717845304325,956.53433723005048,951.14655169986906,945.72579548781107,940.65705738862403,935.17151803329614,930.0386563402933,924.48775163550636,918.90314021710117,914.44723596579786,908.7995992458724,903.50629859567061,897.79183950131016,892.4323756364754,886.6504946565633,880.83386518152463,875.37321597490177,869.48824902549836,863.95992102554339,858.00600424054403,852.0165651110525,846.77805412788814,840.72036882555437,835.02097163114888,828.89278958774821,823.12355356531168,816.92424410982892,810.68830952456005,804.81230390042856,798.50427898343639,792.55684022245816,786.17608079539048,779.7578824920804,774.49960084042141,768.01101104453573,761.88465940041829,755.32172146655512,749.1216778243961,742.48372843906498,735.80718729238288,729.4945204779973,722.7419553807556,716.3539197839707,709.52465322695866,702.6559393709839,{"$f":"HI164*HI160*HI7","v":696.96299619818126},690.01992291803299,683.44302576864743,676.42155315820344,669.76691042735126,662.66634085795761,655.52511134664007,648.7516879160687,641.5302968304685,634.67736433285143,627.37509912505652,620.03127450984414,613.87923718338538,606.4568776504027,599.40461635815166,591.89959626219365,584.76532510722461,577.17691074622837,569.54566151342783,562.28613258362373,554.57036968771854,547.22697626658237,539.42595032576207,531.58114387381249,524.52698919424711,516.59751529439495,509.04203458500496,501.02540355981313,493.38341261721104,485.27885272177451,477.12916344256814,469.35507961431409,461.11628429745593,453.25373948903069,444.92504990799102,436.55023661451327,429.39971837037314,420.93733812725918,412.85282868219485,404.29857639924626,396.12283731285441,387.47590137466193,378.78143056902701,370.46643129238328,361.67803912300604,353.26975872255537,344.38661625211574,335.45489356162119,327.76396088537706,318.73980606479842,310.09737084425427,300.97638500270119,292.23775587681348,283.01908548597493,273.75035072374317,264.86492277407552,255.49720211572378,246.51342288307765,237.04584459517764,227.52710295063497,219.26580210011878,209.64950947716679,200.41875159618235,190.7004123946281,{"$f":"JU164*JU160*JU7","v":181.36823892984489},171.54695556161118,161.67294794825014,152.18604665955988,142.20772663874217,132.61714106992568,122.53359192013635,112.39616316528307,103.09019225933149,92.847982033690002,82.995075191549788,72.645317696779088,62.68548750603091,52.227238708958176,41.713460932810101,31.590540091004407,20.9668322607669,10.734602029392214,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,{"$f":"MG164*MG160*MG7","v":1.0510348147363402E-11},1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,{"$f":"OS164*OS160*OS7","v":1.0510348147363402E-11},1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE164*RE160*RE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TQ164*TQ160*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC164*WC160*WC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YO164*YO160*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA164*ABA160*ABA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G108","v":276},{"$f":"LOOKUP(F167,108:108,163:163)","v":2.5224835553672165E-9},{"$f":"ROUND(G167,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K108,K165+K162)","v":false},false,false,false,false,false,false,false,false,false,false,false,1867.8654292108095,1644.6574088626139,1874.2280779426162,1801.6823286595809,1880.6119930113205,1807.8031025667199,1887.0172435735685,1890.2278913351702,1817.0224970753077,1896.6652752783241,1823.1943453605913,1903.1241685514162,1906.0520526889086,1677.7175453893697,1911.9210286941518,1837.5196394452514,1917.8076576157437,1843.1607167418265,1923.7119907075535,1926.6708123725332,1851.654022426286,1932.6017981281138,1857.3374237960229,1938.5506168040306,1941.6895072221398,1787.5620640448258,1947.9822229004217,1872.2289348665408,1954.2949027175105,1878.2792086189429,1960.6276080493917,1963.8014895124531,1887.3904796622569,1970.1643485893617,1893.488652527423,1976.5473874075515,1978.7791092123412,1740.4126843451365,1983.2497861008205,1905.0903146737796,1987.7301234061169,1909.3767537069562,1992.2201404105556,1994.4687848345559,1915.823664355624,1998.9733576130945,1920.1331326183074,2003.4876584386909,2005.7484629291412,1763.8206030656356,2010.277392203167,1930.9472831586024,{"$f":"IF(BW108,BW165+BW162)","v":2014.8160980755488},1935.2891831365162,2019.3646000238571,2021.6425306221493,1941.8194899015753,2026.2057632762076,1946.1846923001197,2030.778840843001,2033.0690775898815,1787.5265499024747,2037.6569592709266,1957.1386580125077,2042.2547349060069,1961.5366764590151,2046.8624241689995,2049.1699925680236,1968.1513676258628,2053.7925892332078,1972.5729643514239,2058.4251488546511,2060.7451709567076,1895.3785280860629,2065.3927121269653,1983.6684003892688,2070.0502657874026,1988.1232012379364,2074.7178518092501,2077.0554131744816,1994.8232747152763,2081.7380850691743,1999.3019323803342,2086.4308391477498,2088.7810032505827,1835.8462451210623,2093.4889180906143,2010.5405099703789,2098.2069651436395,2015.0527635920862,2102.9351644792564,2105.3030775338543,2021.8392269530318,2110.0465429964061,2026.375618618599,2114.8002110606844,2117.1808773752282,1860.466928507675,2121.9498872008226,2037.7590251282936,2126.7291501549535,2042.3294083578799,2131.5186865065898,2133.9173135496349,2049.2032788796305,2138.7222980747442,2053.7980840814962,2143.5376068156265,2145.9491391362144,1885.3995101037594,2150.7799724344181,2065.3280230838795,2155.6211809753513,2069.9572192458068,2160.472785228324,2162.9024921526388,{"$f":"IF(EI108,EI165+EI162)","v":2076.9195239478163},2167.7697284268761,2081.5734287217801,2172.647411732969,2175.0901774549666,1999.6102102144307,2179.983569919234,2093.2516200578152,2184.8874609448494,2097.9403189907935,2189.8018712024086,2192.2630275119259,2104.9920946713828,2197.193255448361,2109.7057915774394,2202.134054440452,2204.6084245774396,1936.2145749387666,2209.565119141882,2121.5339714156798,2214.5324367963281,2126.2828694962186,2219.5103984135822,2222.0033772402521,2133.4251627675526,2226.9973440121457,2138.1993509129807,2232.0020070767368,2234.5083562772124,1962.1042383989832,2239.5291031498837,2150.1792718064762,2244.5605988567054,2154.9890719713117,2249.602864473582,2252.1280425937889,2162.2229392926874,2257.1865026673054,2167.0583243539927,2262.2557854891534,2264.7944920527411,1988.3201605299137,2269.8800487479275,2179.1917552942987,2274.9764812421822,2184.0631670616563,2280.0838108153748,2282.6415686658474,2191.3896747710114,2287.7652838317404,2196.2869690146936,2292.8999494253708,2295.4713953185119,2109.2592010704948,2300.6225266879778,2208.575695482883,2305.7846620473065,2213.5094349725191,2310.9578228811615,2313.5485445743479,2220.9296593161193,2318.7382839785791,2225.8895816181907,2323.9391027187166,{"$f":"IF(GU108,GU165+GU162)","v":2326.543673589817},2041.7454788902335,2331.7611518529625,2238.3354056327362,2336.9897635275597,2243.33219558472,2342.2295303038645,2344.8536036427545,2250.8472227449197,2350.1101438159872,2255.8704986091448,2355.377893466868,2358.0159786608797,2068.9623008436397,2363.3005834337632,2268.4752387705603,2368.5964522751992,2273.535808562739,2373.9036070818088,2376.5614235741732,2281.1467346837599,2381.8855484601145,2286.2340962585617,2387.2210142036233,2389.8930067760357,2096.5202328599757,2395.2455250992066,2298.9995877906567,2400.6094393880644,2304.1246734547581,2405.9847717463304,2408.676726618361,2311.8326046664047,2414.0692276008767,2316.9847907603748,2419.4732020634542,2422.1794987936782,2224.5782669694836,2427.600725158773,2329.9128855480062,2433.0334806310361,2335.103229784319,2438.4777875219838,2441.2042797312993,2342.909282223542,2446.6659556602699,2348.1270383195206,2452.1392389385537,2454.8802403426544,2152.6746152081564,2460.3709767177129,2361.2196049426998,2465.8733765898564,2366.4759571332793,2471.3874624790537,2474.1488947270541,2374.3812569635229,2479.6805519429122,2379.665335231171,2485.223951628052,2488.0000619708212,2181.2787358602045,2493.5611178242584,2392.9242589953924,{"$f":"IF(JG108,JG165+JG162)","v":2499.1339728169914},2398.2473752157398,2504.7186496780655,2507.5154284215992,2406.253058643968,2513.1178807784954,2411.6042179507963,2518.7322119790806,2521.5438392854139,2210.2393070745293,2527.1760316085956,2425.0314009134336,2532.8201599692038,2430.4220439425922,2538.4762473059382,2541.3087827682657,2438.5292572339172,2546.9828516558082,2443.9482631546989,2552.668937019364,2555.5164930849201,2345.829180593661,2561.220646413291,2457.5456241473435,2566.9368739365163,2463.004563476341,2572.6651988034869,2575.5339049844983,2471.2144629661771,2581.280419348006,2476.7020877906912,2587.0390890810008,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS108,LS165+LS162)","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,{"$f":"IF(OE108,OE165+OE162)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ108,QQ165+QQ162)","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,{"$f":"IF(TC108,TC165+TC162)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO108,VO165+VO162)","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,{"$f":"IF(YA108,YA165+YA162)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM108,AAM165+AAM162)","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]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(G123,K169:IZ169)","v":313333.4319157459},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J176","v":0},{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ176","v":0},{"$f":"JA176","v":0},{"$f":"JB176","v":0},{"$f":"JC176","v":0},{"$f":"JD176","v":0},{"$f":"JE176","v":0},{"$f":"JF176","v":0},{"$f":"JG176","v":0},{"$f":"JH176","v":0},{"$f":"JI176","v":0},{"$f":"JJ176","v":0},{"$f":"JK176","v":0},{"$f":"JL176","v":0},{"$f":"JM176","v":0},{"$f":"JN176","v":0},{"$f":"JO176","v":0},{"$f":"JP176","v":0},{"$f":"JQ176","v":0},{"$f":"JR176","v":0},{"$f":"JS176","v":0},{"$f":"JT176","v":0},{"$f":"JU176","v":0},{"$f":"JV176","v":0},{"$f":"JW176","v":0},{"$f":"JX176","v":0},{"$f":"JY176","v":0},{"$f":"JZ176","v":0},{"$f":"KA176","v":0},{"$f":"KB176","v":0},{"$f":"KC176","v":0},{"$f":"KD176","v":0},{"$f":"KE176","v":0},{"$f":"KF176","v":0},{"$f":"KG176","v":0},{"$f":"KH176","v":0},{"$f":"KI176","v":0},{"$f":"KJ176","v":0},{"$f":"KK176","v":0},{"$f":"KL176","v":0},{"$f":"KM176","v":0},{"$f":"KN176","v":0},{"$f":"KO176","v":0},{"$f":"KP176","v":0},{"$f":"KQ176","v":0},{"$f":"KR176","v":0},{"$f":"KS176","v":0},{"$f":"KT176","v":0},{"$f":"KU176","v":0},{"$f":"KV176","v":0},{"$f":"KW176","v":0},{"$f":"KX176","v":0},{"$f":"KY176","v":0},{"$f":"KZ176","v":0},{"$f":"LA176","v":0},{"$f":"LB176","v":0},{"$f":"LC176","v":0},{"$f":"LD176","v":0},{"$f":"LE176","v":0},{"$f":"LF176","v":0},{"$f":"LG176","v":0},{"$f":"LH176","v":0},{"$f":"LI176","v":0},{"$f":"LJ176","v":0},{"$f":"LK176","v":0},{"$f":"LL176","v":0},{"$f":"LM176","v":0},{"$f":"LN176","v":0},{"$f":"LO176","v":0},{"$f":"LP176","v":0},{"$f":"LQ176","v":0},{"$f":"LR176","v":0},{"$f":"LS176","v":0},{"$f":"LT176","v":0},{"$f":"LU176","v":0},{"$f":"LV176","v":0},{"$f":"LW176","v":0},{"$f":"LX176","v":0},{"$f":"LY176","v":0},{"$f":"LZ176","v":0},{"$f":"MA176","v":0},{"$f":"MB176","v":0},{"$f":"MC176","v":0},{"$f":"MD176","v":0},{"$f":"ME176","v":0},{"$f":"MF176","v":0},{"$f":"MG176","v":0},{"$f":"MH176","v":0},{"$f":"MI176","v":0},{"$f":"MJ176","v":0},{"$f":"MK176","v":0},{"$f":"ML176","v":0},{"$f":"MM176","v":0},{"$f":"MN176","v":0},{"$f":"MO176","v":0},{"$f":"MP176","v":0},{"$f":"MQ176","v":0},{"$f":"MR176","v":0},{"$f":"MS176","v":0},{"$f":"MT176","v":0},{"$f":"MU176","v":0},{"$f":"MV176","v":0},{"$f":"MW176","v":0},{"$f":"MX176","v":0},{"$f":"MY176","v":0},{"$f":"MZ176","v":0},{"$f":"NA176","v":0},{"$f":"NB176","v":0},{"$f":"NC176","v":0},{"$f":"ND176","v":0},{"$f":"NE176","v":0},{"$f":"NF176","v":0},{"$f":"NG176","v":0},{"$f":"NH176","v":0},{"$f":"NI176","v":0},{"$f":"NJ176","v":0},{"$f":"NK176","v":0},{"$f":"NL176","v":0},{"$f":"NM176","v":0},{"$f":"NN176","v":0},{"$f":"NO176","v":0},{"$f":"NP176","v":0},{"$f":"NQ176","v":0},{"$f":"NR176","v":0},{"$f":"NS176","v":0},{"$f":"NT176","v":0},{"$f":"NU176","v":0},{"$f":"NV176","v":0},{"$f":"NW176","v":0},{"$f":"NX176","v":0},{"$f":"NY176","v":0},{"$f":"NZ176","v":0},{"$f":"OA176","v":0},{"$f":"OB176","v":0},{"$f":"OC176","v":0},{"$f":"OD176","v":0},{"$f":"OE176","v":0},{"$f":"OF176","v":0},{"$f":"OG176","v":0},{"$f":"OH176","v":0},{"$f":"OI176","v":0},{"$f":"OJ176","v":0},{"$f":"OK176","v":0},{"$f":"OL176","v":0},{"$f":"OM176","v":0},{"$f":"ON176","v":0},{"$f":"OO176","v":0},{"$f":"OP176","v":0},{"$f":"OQ176","v":0},{"$f":"OR176","v":0},{"$f":"OS176","v":0},{"$f":"OT176","v":0},{"$f":"OU176","v":0},{"$f":"OV176","v":0},{"$f":"OW176","v":0},{"$f":"OX176","v":0},{"$f":"OY176","v":0},{"$f":"OZ176","v":0},{"$f":"PA176","v":0},{"$f":"PB176","v":0},{"$f":"PC176","v":0},{"$f":"PD176","v":0},{"$f":"PE176","v":0},{"$f":"PF176","v":0},{"$f":"PG176","v":0},{"$f":"PH176","v":0},{"$f":"PI176","v":0},{"$f":"PJ176","v":0},{"$f":"PK176","v":0},{"$f":"PL176","v":0},{"$f":"PM176","v":0},{"$f":"PN176","v":0},{"$f":"PO176","v":0},{"$f":"PP176","v":0},{"$f":"PQ176","v":0},{"$f":"PR176","v":0},{"$f":"PS176","v":0},{"$f":"PT176","v":0},{"$f":"PU176","v":0},{"$f":"PV176","v":0},{"$f":"PW176","v":0},{"$f":"PX176","v":0},{"$f":"PY176","v":0},{"$f":"PZ176","v":0},{"$f":"QA176","v":0},{"$f":"QB176","v":0},{"$f":"QC176","v":0},{"$f":"QD176","v":0},{"$f":"QE176","v":0},{"$f":"QF176","v":0},{"$f":"QG176","v":0},{"$f":"QH176","v":0},{"$f":"QI176","v":0},{"$f":"QJ176","v":0},{"$f":"QK176","v":0},{"$f":"QL176","v":0},{"$f":"QM176","v":0},{"$f":"QN176","v":0},{"$f":"QO176","v":0},{"$f":"QP176","v":0},{"$f":"QQ176","v":0},{"$f":"QR176","v":0},{"$f":"QS176","v":0},{"$f":"QT176","v":0},{"$f":"QU176","v":0},{"$f":"QV176","v":0},{"$f":"QW176","v":0},{"$f":"QX176","v":0},{"$f":"QY176","v":0},{"$f":"QZ176","v":0},{"$f":"RA176","v":0},{"$f":"RB176","v":0},{"$f":"RC176","v":0},{"$f":"RD176","v":0},{"$f":"RE176","v":0},{"$f":"RF176","v":0},{"$f":"RG176","v":0},{"$f":"RH176","v":0},{"$f":"RI176","v":0},{"$f":"RJ176","v":0},{"$f":"RK176","v":0},{"$f":"RL176","v":0},{"$f":"RM176","v":0},{"$f":"RN176","v":0},{"$f":"RO176","v":0},{"$f":"RP176","v":0},{"$f":"RQ176","v":0},{"$f":"RR176","v":0},{"$f":"RS176","v":0},{"$f":"RT176","v":0},{"$f":"RU176","v":0},{"$f":"RV176","v":0},{"$f":"RW176","v":0},{"$f":"RX176","v":0},{"$f":"RY176","v":0},{"$f":"RZ176","v":0},{"$f":"SA176","v":0},{"$f":"SB176","v":0},{"$f":"SC176","v":0},{"$f":"SD176","v":0},{"$f":"SE176","v":0},{"$f":"SF176","v":0},{"$f":"SG176","v":0},{"$f":"SH176","v":0},{"$f":"SI176","v":0},{"$f":"SJ176","v":0},{"$f":"SK176","v":0},{"$f":"SL176","v":0},{"$f":"SM176","v":0},{"$f":"SN176","v":0},{"$f":"SO176","v":0},{"$f":"SP176","v":0},{"$f":"SQ176","v":0},{"$f":"SR176","v":0},{"$f":"SS176","v":0},{"$f":"ST176","v":0},{"$f":"SU176","v":0},{"$f":"SV176","v":0},{"$f":"SW176","v":0},{"$f":"SX176","v":0},{"$f":"SY176","v":0},{"$f":"SZ176","v":0},{"$f":"TA176","v":0},{"$f":"TB176","v":0},{"$f":"TC176","v":0},{"$f":"TD176","v":0},{"$f":"TE176","v":0},{"$f":"TF176","v":0},{"$f":"TG176","v":0},{"$f":"TH176","v":0},{"$f":"TI176","v":0},{"$f":"TJ176","v":0},{"$f":"TK176","v":0},{"$f":"TL176","v":0},{"$f":"TM176","v":0},{"$f":"TN176","v":0},{"$f":"TO176","v":0},{"$f":"TP176","v":0},{"$f":"TQ176","v":0},{"$f":"TR176","v":0},{"$f":"TS176","v":0},{"$f":"TT176","v":0},{"$f":"TU176","v":0},{"$f":"TV176","v":0},{"$f":"TW176","v":0},{"$f":"TX176","v":0},{"$f":"TY176","v":0},{"$f":"TZ176","v":0},{"$f":"UA176","v":0},{"$f":"UB176","v":0},{"$f":"UC176","v":0},{"$f":"UD176","v":0},{"$f":"UE176","v":0},{"$f":"UF176","v":0},{"$f":"UG176","v":0},{"$f":"UH176","v":0},{"$f":"UI176","v":0},{"$f":"UJ176","v":0},{"$f":"UK176","v":0},{"$f":"UL176","v":0},{"$f":"UM176","v":0},{"$f":"UN176","v":0},{"$f":"UO176","v":0},{"$f":"UP176","v":0},{"$f":"UQ176","v":0},{"$f":"UR176","v":0},{"$f":"US176","v":0},{"$f":"UT176","v":0},{"$f":"UU176","v":0},{"$f":"UV176","v":0},{"$f":"UW176","v":0},{"$f":"UX176","v":0},{"$f":"UY176","v":0},{"$f":"UZ176","v":0},{"$f":"VA176","v":0},{"$f":"VB176","v":0},{"$f":"VC176","v":0},{"$f":"VD176","v":0},{"$f":"VE176","v":0},{"$f":"VF176","v":0},{"$f":"VG176","v":0},{"$f":"VH176","v":0},{"$f":"VI176","v":0},{"$f":"VJ176","v":0},{"$f":"VK176","v":0},{"$f":"VL176","v":0},{"$f":"VM176","v":0},{"$f":"VN176","v":0},{"$f":"VO176","v":0},{"$f":"VP176","v":0},{"$f":"VQ176","v":0},{"$f":"VR176","v":0},{"$f":"VS176","v":0},{"$f":"VT176","v":0},{"$f":"VU176","v":0},{"$f":"VV176","v":0},{"$f":"VW176","v":0},{"$f":"VX176","v":0},{"$f":"VY176","v":0},{"$f":"VZ176","v":0},{"$f":"WA176","v":0},{"$f":"WB176","v":0},{"$f":"WC176","v":0},{"$f":"WD176","v":0},{"$f":"WE176","v":0},{"$f":"WF176","v":0},{"$f":"WG176","v":0},{"$f":"WH176","v":0},{"$f":"WI176","v":0},{"$f":"WJ176","v":0},{"$f":"WK176","v":0},{"$f":"WL176","v":0},{"$f":"WM176","v":0},{"$f":"WN176","v":0},{"$f":"WO176","v":0},{"$f":"WP176","v":0},{"$f":"WQ176","v":0},{"$f":"WR176","v":0},{"$f":"WS176","v":0},{"$f":"WT176","v":0},{"$f":"WU176","v":0},{"$f":"WV176","v":0},{"$f":"WW176","v":0},{"$f":"WX176","v":0},{"$f":"WY176","v":0},{"$f":"WZ176","v":0},{"$f":"XA176","v":0},{"$f":"XB176","v":0},{"$f":"XC176","v":0},{"$f":"XD176","v":0},{"$f":"XE176","v":0},{"$f":"XF176","v":0},{"$f":"XG176","v":0},{"$f":"XH176","v":0},{"$f":"XI176","v":0},{"$f":"XJ176","v":0},{"$f":"XK176","v":0},{"$f":"XL176","v":0},{"$f":"XM176","v":0},{"$f":"XN176","v":0},{"$f":"XO176","v":0},{"$f":"XP176","v":0},{"$f":"XQ176","v":0},{"$f":"XR176","v":0},{"$f":"XS176","v":0},{"$f":"XT176","v":0},{"$f":"XU176","v":0},{"$f":"XV176","v":0},{"$f":"XW176","v":0},{"$f":"XX176","v":0},{"$f":"XY176","v":0},{"$f":"XZ176","v":0},{"$f":"YA176","v":0},{"$f":"YB176","v":0},{"$f":"YC176","v":0},{"$f":"YD176","v":0},{"$f":"YE176","v":0},{"$f":"YF176","v":0},{"$f":"YG176","v":0},{"$f":"YH176","v":0},{"$f":"YI176","v":0},{"$f":"YJ176","v":0},{"$f":"YK176","v":0},{"$f":"YL176","v":0},{"$f":"YM176","v":0},{"$f":"YN176","v":0},{"$f":"YO176","v":0},{"$f":"YP176","v":0},{"$f":"YQ176","v":0},{"$f":"YR176","v":0},{"$f":"YS176","v":0},{"$f":"YT176","v":0},{"$f":"YU176","v":0},{"$f":"YV176","v":0},{"$f":"YW176","v":0},{"$f":"YX176","v":0},{"$f":"YY176","v":0},{"$f":"YZ176","v":0},{"$f":"ZA176","v":0},{"$f":"ZB176","v":0},{"$f":"ZC176","v":0},{"$f":"ZD176","v":0},{"$f":"ZE176","v":0},{"$f":"ZF176","v":0},{"$f":"ZG176","v":0},{"$f":"ZH176","v":0},{"$f":"ZI176","v":0},{"$f":"ZJ176","v":0},{"$f":"ZK176","v":0},{"$f":"ZL176","v":0},{"$f":"ZM176","v":0},{"$f":"ZN176","v":0},{"$f":"ZO176","v":0},{"$f":"ZP176","v":0},{"$f":"ZQ176","v":0},{"$f":"ZR176","v":0},{"$f":"ZS176","v":0},{"$f":"ZT176","v":0},{"$f":"ZU176","v":0},{"$f":"ZV176","v":0},{"$f":"ZW176","v":0},{"$f":"ZX176","v":0},{"$f":"ZY176","v":0},{"$f":"ZZ176","v":0},{"$f":"AAA176","v":0},{"$f":"AAB176","v":0},{"$f":"AAC176","v":0},{"$f":"AAD176","v":0},{"$f":"AAE176","v":0},{"$f":"AAF176","v":0},{"$f":"AAG176","v":0},{"$f":"AAH176","v":0},{"$f":"AAI176","v":0},{"$f":"AAJ176","v":0},{"$f":"AAK176","v":0},{"$f":"AAL176","v":0},{"$f":"AAM176","v":0},{"$f":"AAN176","v":0},{"$f":"AAO176","v":0},{"$f":"AAP176","v":0},{"$f":"AAQ176","v":0},{"$f":"AAR176","v":0},{"$f":"AAS176","v":0},{"$f":"AAT176","v":0},{"$f":"AAU176","v":0},{"$f":"AAV176","v":0},{"$f":"AAW176","v":0},{"$f":"AAX176","v":0},{"$f":"AAY176","v":0},{"$f":"AAZ176","v":0},{"$f":"ABA176","v":0},{"$f":"ABB176","v":0},{"$f":"ABC176","v":0},{"$f":"ABD176","v":0},{"$f":"ABE176","v":0},{"$f":"ABF176","v":0},{"$f":"ABG176","v":0},{"$f":"ABH176","v":0},{"$f":"ABI176","v":0},{"$f":"ABJ176","v":0},{"$f":"ABK176","v":0},{"$f":"ABL176","v":0},{"$f":"ABM176","v":0},{"$f":"ABN176","v":0},{"$f":"ABO176","v":0},{"$f":"ABP176","v":0},{"$f":"ABQ176","v":0},{"$f":"ABR176","v":0},{"$f":"ABS176","v":0},{"$f":"ABT176","v":0},{"$f":"ABU176","v":0},{"$f":"ABV176","v":0},{"$f":"ABW176","v":0},{"$f":"ABX176","v":0},{"$f":"ABY176","v":0}]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K187","v":0},{"$f":"L187","v":120},240,360,480,600,720,840,960,1080,1200,1320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K188","v":0},{"$f":"L188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K173+K174-K175)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW173+BW174-BW175)*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI173+EI174-EI175)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU173+GU174-GU175)*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG173+JG174-JG175)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS173+LS174-LS175)*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE173+OE174-OE175)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ173+QQ174-QQ175)*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC173+TC174-TC175)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO173+VO174-VO175)*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA173+YA174-YA175)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM173+AAM174-AAM175)*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest on Default",null,null,null,null,"EUR",null,{"$f":"K173*K164","v":0},{"$f":"L173*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX173*BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ173*EJ164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV173*GV164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA173*JA164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM173*LM164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY173*NY164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK173*QK164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW173*SW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI173*VI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU173*XU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG173*AAG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,176:176,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K68","v":0},0,0,0,0,0,0,0,0,0,0,0,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,{"$f":"BW68","v":2593.0135592679781},2490.6645811351209,2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,{"$f":"EI68","v":2672.9389805099445},2789.8607245348608,2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,{"$f":"GU68","v":2994.1984767789563},2627.6709404859785,3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,{"$f":"JG68","v":3216.317501200906},3086.4791919982326,3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,3333.1604981722408,2920.4572533617475,3340.5952712244716,3205.1692144704002,3348.0457628668742,3212.2836154655861,3355.5120031625893,3359.2510384625443,3222.9831884706241,3366.7409582056125,3230.1349257062288,3374.2467019578544,3378.0055172798902,2959.135304013289,3385.5350537255194,3248.0798836668409,3393.08048981923,3255.2841867186953,3400.6418558958921,3404.4285221698751,3266.1189293412981,3412.0138401980312,3273.3609910277191,3419.6151642447076,3423.4218380524721,2998.2924632609042,3431.0472283166455,3291.5325016726501,3438.6887009184939,3298.8277230525173,3446.3462864651292,3450.181131169883,{"$f":"LS68","v":3309.7991624055289},3457.8629436213932,3317.1325684219205,3465.5609457342107,3469.4160275262516,3183.0476688142089,3477.1383718317393,3335.5331877628942,3484.8769827991155,3342.9203524009881,3492.6318913081905,3496.5154668032428,3354.0300285855719,3504.294879624018,3361.4558074698825,3512.0906673850541,3515.994711566098,3078.0648976461703,3523.8151199499989,3380.0881131647802,3531.6519809571855,3387.5682546492526,3539.5053257405534,3543.4381892960391,3398.8177207527015,3551.3163182549943,3406.336909699668,3559.2110090716551,3563.164574959952,3118.6906630794942,3571.0841672880629,3425.2035010455929,3579.020399840203,3432.7776616189954,3586.9733040426727,3590.9560178459674,3444.1684837085786,3598.9339885479822,3451.7821285650634,3606.9287096655635,3610.9323614990062,3159.816517251485,3618.95226747777,3470.8856264847213,3626.989002922398,3478.5548570377532,3635.0425995328446,3639.0757306939631,3490.0886141504752,3647.1546785903729,3497.7977694080673,3655.2505671021254,3659.3048740431232,3355.4196757038771,3667.4262332290464,3517.1408164291915,3675.5646127650834,3524.9061764916487,3683.7200446250217,3687.8041651807453,3536.5844606197852,3695.9852355772518,3544.3901894045425,3704.1834384318581,{"$f":"OE68","v":3708.2889745709081},3243.5898864167234,3716.5129363773904,3563.9754496321716,3724.7541110615221,3571.8380073609951,3733.0125308710303,3737.148217787696,3583.6624234332385,3745.4325658496273,3591.5657974925148,3753.7342398560013,3757.8915842139268,3286.2481914393247,3766.2193079153685,3611.3959565738264,3774.5644386657027,3619.3567887381587,3782.9270089866122,3787.1148441615428,3631.3289545962489,3795.5036349163411,3639.3310542824602,3803.9099467456608,3808.1196832744422,3329.4281646495674,3816.5523380075647,3659.4088193639586,3825.0025956044706,3667.4690113271058,3833.4704888607439,3837.7110591222413,3679.5905576977775,3846.2054674591127,3687.6924719490498,3854.7175936439667,3858.9803112261361,3536.5060184632948,3867.5190759884072,3708.0205716258133,3876.0756410724462,3716.1812173239987,3884.650039547595,3888.9439366534771,3728.4537877861044,3897.5451473200728,3736.6566141036574,3906.1642742506506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K165+K162","v":0},{"$f":"L165+L162","v":120},240,360,480,600,720,840,960,1080,1200,1320,1867.8654292108095,1644.6574088626139,1874.2280779426162,1801.6823286595809,1880.6119930113205,1807.8031025667199,1887.0172435735685,1890.2278913351702,1817.0224970753077,1896.6652752783241,1823.1943453605913,1903.1241685514162,1906.0520526889086,1677.7175453893697,1911.9210286941518,1837.5196394452514,1917.8076576157437,1843.1607167418265,1923.7119907075535,1926.6708123725332,1851.654022426286,1932.6017981281138,1857.3374237960229,1938.5506168040306,1941.6895072221398,1787.5620640448258,1947.9822229004217,1872.2289348665408,1954.2949027175105,1878.2792086189429,1960.6276080493917,1963.8014895124531,1887.3904796622569,1970.1643485893617,1893.488652527423,1976.5473874075515,1978.7791092123412,1740.4126843451365,1983.2497861008205,1905.0903146737796,1987.7301234061169,1909.3767537069562,1992.2201404105556,1994.4687848345559,1915.823664355624,1998.9733576130945,1920.1331326183074,2003.4876584386909,2005.7484629291412,1763.8206030656356,2010.277392203167,1930.9472831586024,2014.8160980755488,{"$f":"BX165+BX162","v":1935.2891831365162},2019.3646000238571,2021.6425306221493,1941.8194899015753,2026.2057632762076,1946.1846923001197,2030.778840843001,2033.0690775898815,1787.5265499024747,2037.6569592709266,1957.1386580125077,2042.2547349060069,1961.5366764590151,2046.8624241689995,2049.1699925680236,1968.1513676258628,2053.7925892332078,1972.5729643514239,2058.4251488546511,2060.7451709567076,1895.3785280860629,2065.3927121269653,1983.6684003892688,2070.0502657874026,1988.1232012379364,2074.7178518092501,2077.0554131744816,1994.8232747152763,2081.7380850691743,1999.3019323803342,2086.4308391477498,2088.7810032505827,1835.8462451210623,2093.4889180906143,2010.5405099703789,2098.2069651436395,2015.0527635920862,2102.9351644792564,2105.3030775338543,2021.8392269530318,2110.0465429964061,2026.375618618599,2114.8002110606844,2117.1808773752282,1860.466928507675,2121.9498872008226,2037.7590251282936,2126.7291501549535,2042.3294083578799,2131.5186865065898,2133.9173135496349,2049.2032788796305,2138.7222980747442,2053.7980840814962,2143.5376068156265,2145.9491391362144,1885.3995101037594,2150.7799724344181,2065.3280230838795,2155.6211809753513,2069.9572192458068,2160.472785228324,2162.9024921526388,2076.9195239478163,{"$f":"EJ165+EJ162","v":2167.7697284268761},2081.5734287217801,2172.647411732969,2175.0901774549666,1999.6102102144307,2179.983569919234,2093.2516200578152,2184.8874609448494,2097.9403189907935,2189.8018712024086,2192.2630275119259,2104.9920946713828,2197.193255448361,2109.7057915774394,2202.134054440452,2204.6084245774396,1936.2145749387666,2209.565119141882,2121.5339714156798,2214.5324367963281,2126.2828694962186,2219.5103984135822,2222.0033772402521,2133.4251627675526,2226.9973440121457,2138.1993509129807,2232.0020070767368,2234.5083562772124,1962.1042383989832,2239.5291031498837,2150.1792718064762,2244.5605988567054,2154.9890719713117,2249.602864473582,2252.1280425937889,2162.2229392926874,2257.1865026673054,2167.0583243539927,2262.2557854891534,2264.7944920527411,1988.3201605299137,2269.8800487479275,2179.1917552942987,2274.9764812421822,2184.0631670616563,2280.0838108153748,2282.6415686658474,2191.3896747710114,2287.7652838317404,2196.2869690146936,2292.8999494253708,2295.4713953185119,2109.2592010704948,2300.6225266879778,2208.575695482883,2305.7846620473065,2213.5094349725191,2310.9578228811615,2313.5485445743479,2220.9296593161193,2318.7382839785791,2225.8895816181907,2323.9391027187166,2326.543673589817,{"$f":"GV165+GV162","v":2041.7454788902335},2331.7611518529625,2238.3354056327362,2336.9897635275597,2243.33219558472,2342.2295303038645,2344.8536036427545,2250.8472227449197,2350.1101438159872,2255.8704986091448,2355.377893466868,2358.0159786608797,2068.9623008436397,2363.3005834337632,2268.4752387705603,2368.5964522751992,2273.535808562739,2373.9036070818088,2376.5614235741732,2281.1467346837599,2381.8855484601145,2286.2340962585617,2387.2210142036233,2389.8930067760357,2096.5202328599757,2395.2455250992066,2298.9995877906567,2400.6094393880644,2304.1246734547581,2405.9847717463304,2408.676726618361,2311.8326046664047,2414.0692276008767,2316.9847907603748,2419.4732020634542,2422.1794987936782,2224.5782669694836,2427.600725158773,2329.9128855480062,2433.0334806310361,2335.103229784319,2438.4777875219838,2441.2042797312993,2342.909282223542,2446.6659556602699,2348.1270383195206,2452.1392389385537,2454.8802403426544,2152.6746152081564,2460.3709767177129,2361.2196049426998,2465.8733765898564,2366.4759571332793,2471.3874624790537,2474.1488947270541,2374.3812569635229,2479.6805519429122,2379.665335231171,2485.223951628052,2488.0000619708212,2181.2787358602045,2493.5611178242584,2392.9242589953924,2499.1339728169914,{"$f":"JH165+JH162","v":2398.2473752157398},2504.7186496780655,2507.5154284215992,2406.253058643968,2513.1178807784954,2411.6042179507963,2518.7322119790806,2521.5438392854139,2210.2393070745293,2527.1760316085956,2425.0314009134336,2532.8201599692038,2430.4220439425922,2538.4762473059382,2541.3087827682657,2438.5292572339172,2546.9828516558082,2443.9482631546989,2552.668937019364,2555.5164930849201,2345.829180593661,2561.220646413291,2457.5456241473435,2566.9368739365163,2463.004563476341,2572.6651988034869,2575.5339049844983,2471.2144629661771,2581.280419348006,2476.7020877906912,2587.0390890810008,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,{"$f":"LT165+LT162","v":1.0510348147363402E-11},1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,{"$f":"OF165+OF162","v":1.0510348147363402E-11},1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR165+QR162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD165+TD162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP165+VP162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB165+YB162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN165+AAN162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K183-K184-K185","v":0},{"$f":"L183-L184-L185","v":-120},-240,-360,-480,-600,-720,-840,-960,-1080,-1200,-1320,536.02661307419294,471.97197761322695,537.85252033525944,517.03386194960422,539.68453045703609,518.79035770969926,541.52266328560063,542.4440319337441,521.43607336766331,544.291386169303,523.20722608617916,546.14491299797078,546.98513617098433,481.45933828336638,548.66937277663396,527.31819615361928,550.35867528950212,528.93703202374445,552.05305841805648,552.90215982063432,531.37437992292803,554.60419153932116,533.00536165176072,556.31134082147855,557.21211706227064,512.98172976770707,559.01795543762591,537.27882060541742,560.82952297823067,539.01508473716603,562.64683729732451,563.55765501702649,541.62977189919138,565.38362264142029,543.37978177449418,567.2153813031141,567.85582480703988,499.45113922636824,569.1387875693481,546.70914349889335,570.42452260873097,547.93923500397204,571.71303545869137,572.35833529440492,549.78932314509552,573.65102525593306,551.02602341315128,574.94650690257663,575.59529634687351,506.1685757154446,576.89497596064211,554.12939070971174,578.19746119242927,{"$f":"BX183-BX184-BX185","v":555.37539799860474},579.50275763176819,580.15646180355975,557.24941855858106,581.46598555509581,558.50211300887872,582.77833452902041,583.43557023099856,512.97153817406047,584.75216758336501,561.64560345991367,586.07160423164032,562.90771522409727,587.39388582169249,588.05609523679368,564.80595181397575,589.38265484611929,566.07482990343419,590.71207355311662,591.37785684252003,543.92212469652031,592.71157484685682,569.25891849297477,594.04816616375365,570.53732526333852,595.38763649571456,596.05845307696472,572.46006425579594,597.40225264442597,573.74531728407965,598.74894552464684,599.4233787490698,526.83797746232335,600.77442235578701,576.97048360878034,602.1283736322589,578.26537776354689,603.48523833791432,604.16476502911019,580.21290830468251,605.52601069829143,581.51472942200985,606.89018423688003,607.57337076707017,533.90344444988591,608.94194697419607,584.78145771046911,610.31346555055097,586.0930334828422,611.68793231277778,612.37627308390893,588.06564750356483,613.75517305206995,589.38423171823842,615.13703578956529,615.82908002460954,541.05841774675309,617.21539788812697,592.69301084961899,618.60469316432818,594.02146433514781,619.99697172734886,620.69423157971096,596.0194565621282,{"$f":"EJ183-EJ184-EJ185","v":622.09099610798467},597.35500074777747,623.49075865047053,624.1917660228537,573.833784644047,625.59603666679004,600.70632426969314,627.00332011250157,602.05185343333869,628.41362229188826,629.11990726306749,604.07552139951667,630.53474868639569,605.42822430203751,631.95262371539593,632.66270069593202,555.64096029542202,634.08513732218535,608.82259044767761,635.51062248655353,610.18539513057249,636.93916217896458,637.65457934768983,612.23503918519418,639.08771208449161,613.60510142937528,640.52391436659309,641.24316846921829,563.07059007558996,642.68398636711072,617.04301313383394,644.12788888827026,618.42329505971657,645.5748820809099,646.29953957176303,620.4992183778877,647.75118013332349,621.88684247370702,649.20592652951245,649.93446631593815,570.59384722714867,651.39388287148131,625.36880738948275,652.85642048577347,626.76677017080056,654.32208526555814,655.05609225354146,628.86927876252867,656.52645925310162,630.27466911111378,657.99996872780957,658.73790381202298,605.30006496404394,660.21613851688699,633.80119962274784,661.69753106777353,635.21704876640752,663.18208763019766,663.92555434514361,637.34645148512027,665.41486850669071,638.76981438434905,666.9073621365269,667.65480318913933,{"$f":"GV183-GV184-GV185","v":585.92546159574499},669.15207764930392,642.34142762216834,670.65254709597002,643.77537053492733,672.15621775365116,672.90925548447831,645.93197908543971,674.41773965120819,647.37352273517445,675.92944063337018,676.6864993858012,593.73594979375775,678.20303732988714,650.99074058810038,679.72280775551098,652.44298658157777,681.24581694640847,682.00853804520648,654.62711552749079,683.53641718765675,656.08705003443038,685.06755084800534,685.83434009649818,601.64432730909493,687.37036738375218,659.75039916181777,688.90966500343757,661.22115945711585,690.45223929872145,691.22475718466603,663.4331262276196,692.77225840849769,664.91166360975103,694.32305220927947,695.09968581874091,638.39350271926378,696.65543044667083,668.62167545222337,698.2144836150178,670.11116318413951,699.7768517265813,700.5592808896663,672.35128808020545,702.1266334430843,673.84864227084245,703.69731699028944,704.48390989794461,617.75910887132204,706.05960200958134,677.60585306007806,707.63864122788846,679.11428328089505,709.22103401548657,710.01349002006873,681.38288948082436,711.6009253008624,{"$f":"JA183-JA184-JA185","v":682.8992763322176},713.19173035120139,713.98839857005851,625.96771409164649,715.58427046083716,686.70422709965396,717.18352838391456,688.23181678249284,718.78617886190978,719.58877835005796,690.52923034680407,721.19652991224939,692.06486763330395,722.80769037973459,723.61455100185003,634.27861093568072,725.23083712608786,695.91810421771379,726.85054856866827,697.46507225942787,728.47369191237431,729.28655260701453,699.7916221350556,730.91485616709724,701.34672955581482,732.5466081292102,733.3637793287453,673.18921955502083,735.00071630570665,705.2488026097144,736.64111824843712,706.81536983331625,738.28499180003882,739.10823250788917,709.17138785709631,740.75732595064028,710.74618703829265,742.40990765407378,3333.1604981722303,2920.457253361737,3340.5952712244612,3205.1692144703898,3348.0457628668637,3212.2836154655756,3355.5120031625788,3359.2510384625339,3222.9831884706136,3366.7409582056021,3230.1349257062184,3374.2467019578439,3378.0055172798798,2959.1353040132785,3385.535053725509,3248.0798836668305,3393.0804898192196,3255.2841867186849,3400.6418558958817,3404.4285221698647,3266.1189293412876,3412.0138401980207,3273.3609910277087,3419.6151642446971,3423.4218380524617,2998.2924632608938,{"$f":"LM183-LM184-LM185","v":3431.047228316635},3291.5325016726397,3438.6887009184834,3298.8277230525068,3446.3462864651187,3450.1811311698725,3309.7991624055185,3457.8629436213828,3317.13256842191,3465.5609457342002,3469.4160275262411,3183.0476688141985,3477.1383718317288,3335.5331877628837,3484.876982799105,3342.9203524009777,3492.63189130818,3496.5154668032324,3354.0300285855615,3504.2948796240075,3361.4558074698721,3512.0906673850436,3515.9947115660875,3078.0648976461598,3523.8151199499885,3380.0881131647698,3531.6519809571751,3387.5682546492421,3539.505325740543,3543.4381892960287,3398.817720752691,3551.3163182549838,3406.3369096996576,3559.2110090716446,3563.1645749599415,3118.6906630794838,3571.0841672880524,3425.2035010455825,3579.0203998401926,3432.7776616189849,3586.9733040426622,3590.9560178459569,3444.1684837085681,3598.9339885479717,3451.782128565053,3606.928709665553,3610.9323614989958,3159.8165172514746,3618.9522674777595,3470.8856264847109,3626.9890029223875,3478.5548570377427,3635.0425995328342,3639.0757306939527,3490.0886141504648,3647.1546785903624,3497.7977694080569,3655.2505671021149,3659.3048740431127,3355.4196757038667,3667.4262332290359,3517.1408164291811,3675.564612765073,3524.9061764916382,{"$f":"NY183-NY184-NY185","v":3683.7200446250113},3687.8041651807348,3536.5844606197747,3695.9852355772414,3544.3901894045321,3704.1834384318477,3708.2889745708976,3243.5898864167129,3716.5129363773799,3563.9754496321611,3724.7541110615116,3571.8380073609846,3733.0125308710199,3737.1482177876856,3583.662423433228,3745.4325658496168,3591.5657974925043,3753.7342398559908,3757.8915842139163,3286.2481914393143,3766.2193079153581,3611.395956573816,3774.5644386656923,3619.3567887381482,3782.9270089866018,3787.1148441615323,3631.3289545962384,3795.5036349163306,3639.3310542824497,3803.9099467456504,3808.1196832744317,3329.4281646495569,3816.5523380075542,3659.4088193639482,3825.0025956044601,3667.4690113270954,3833.4704888607334,3837.7110591222308,3679.5905576977671,3846.2054674591022,3687.6924719490394,3854.7175936439562,3858.9803112261257,3536.5060184632844,3867.5190759883967,3708.0205716258029,3876.0756410724357,3716.1812173239882,3884.6500395475846,3888.9439366534666,3728.4537877860939,3897.5451473200624,3736.6566141036469,3906.1642742506401,0,0,0,0,0,0,0,0,0,0,{"$f":"QK183-QK184-QK185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW183-SW184-SW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI183-VI184-VI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU183-XU184-XU185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG183-AAG184-AAG185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K186,0)","v":0},{"$f":"MAX(-L186,0)","v":120},240,360,480,600,720,840,960,1080,1200,1320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ186,0)","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,{"$f":"MAX(-GV186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JA186,0)","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,{"$f":"MAX(-LM186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-NY186,0)","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,{"$f":"MAX(-QK186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-SW186,0)","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,{"$f":"MAX(-VI186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-XU186,0)","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,{"$f":"MAX(-AAG186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K186,0),K173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW186,0),BW173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI186,0),EI173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU186,0),GU173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JA186,0),JA173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LM186,0),LM173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(NY186,0),NY173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QK186,0),QK173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(SW186,0),SW173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VI186,0),VI173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(XU186,0),XU173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAG186,0),AAG173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K186+K187-K188","v":0},{"$f":"L186+L187-L188","v":0},0,0,0,0,0,0,0,0,0,0,536.02661307419294,471.97197761322695,537.85252033525944,517.03386194960422,539.68453045703609,518.79035770969926,541.52266328560063,542.4440319337441,521.43607336766331,544.291386169303,523.20722608617916,546.14491299797078,546.98513617098433,481.45933828336638,548.66937277663396,527.31819615361928,550.35867528950212,528.93703202374445,552.05305841805648,552.90215982063432,531.37437992292803,554.60419153932116,533.00536165176072,556.31134082147855,557.21211706227064,512.98172976770707,559.01795543762591,537.27882060541742,560.82952297823067,539.01508473716603,562.64683729732451,563.55765501702649,541.62977189919138,565.38362264142029,543.37978177449418,567.2153813031141,567.85582480703988,499.45113922636824,569.1387875693481,546.70914349889335,570.42452260873097,547.93923500397204,571.71303545869137,572.35833529440492,549.78932314509552,573.65102525593306,551.02602341315128,574.94650690257663,575.59529634687351,506.1685757154446,576.89497596064211,554.12939070971174,578.19746119242927,{"$f":"BX186+BX187-BX188","v":555.37539799860474},579.50275763176819,580.15646180355975,557.24941855858106,581.46598555509581,558.50211300887872,582.77833452902041,583.43557023099856,512.97153817406047,584.75216758336501,561.64560345991367,586.07160423164032,562.90771522409727,587.39388582169249,588.05609523679368,564.80595181397575,589.38265484611929,566.07482990343419,590.71207355311662,591.37785684252003,543.92212469652031,592.71157484685682,569.25891849297477,594.04816616375365,570.53732526333852,595.38763649571456,596.05845307696472,572.46006425579594,597.40225264442597,573.74531728407965,598.74894552464684,599.4233787490698,526.83797746232335,600.77442235578701,576.97048360878034,602.1283736322589,578.26537776354689,603.48523833791432,604.16476502911019,580.21290830468251,605.52601069829143,581.51472942200985,606.89018423688003,607.57337076707017,533.90344444988591,608.94194697419607,584.78145771046911,610.31346555055097,586.0930334828422,611.68793231277778,612.37627308390893,588.06564750356483,613.75517305206995,589.38423171823842,615.13703578956529,615.82908002460954,541.05841774675309,617.21539788812697,592.69301084961899,618.60469316432818,594.02146433514781,619.99697172734886,620.69423157971096,596.0194565621282,{"$f":"EJ186+EJ187-EJ188","v":622.09099610798467},597.35500074777747,623.49075865047053,624.1917660228537,573.833784644047,625.59603666679004,600.70632426969314,627.00332011250157,602.05185343333869,628.41362229188826,629.11990726306749,604.07552139951667,630.53474868639569,605.42822430203751,631.95262371539593,632.66270069593202,555.64096029542202,634.08513732218535,608.82259044767761,635.51062248655353,610.18539513057249,636.93916217896458,637.65457934768983,612.23503918519418,639.08771208449161,613.60510142937528,640.52391436659309,641.24316846921829,563.07059007558996,642.68398636711072,617.04301313383394,644.12788888827026,618.42329505971657,645.5748820809099,646.29953957176303,620.4992183778877,647.75118013332349,621.88684247370702,649.20592652951245,649.93446631593815,570.59384722714867,651.39388287148131,625.36880738948275,652.85642048577347,626.76677017080056,654.32208526555814,655.05609225354146,628.86927876252867,656.52645925310162,630.27466911111378,657.99996872780957,658.73790381202298,605.30006496404394,660.21613851688699,633.80119962274784,661.69753106777353,635.21704876640752,663.18208763019766,663.92555434514361,637.34645148512027,665.41486850669071,638.76981438434905,666.9073621365269,667.65480318913933,{"$f":"GV186+GV187-GV188","v":585.92546159574499},669.15207764930392,642.34142762216834,670.65254709597002,643.77537053492733,672.15621775365116,672.90925548447831,645.93197908543971,674.41773965120819,647.37352273517445,675.92944063337018,676.6864993858012,593.73594979375775,678.20303732988714,650.99074058810038,679.72280775551098,652.44298658157777,681.24581694640847,682.00853804520648,654.62711552749079,683.53641718765675,656.08705003443038,685.06755084800534,685.83434009649818,601.64432730909493,687.37036738375218,659.75039916181777,688.90966500343757,661.22115945711585,690.45223929872145,691.22475718466603,663.4331262276196,692.77225840849769,664.91166360975103,694.32305220927947,695.09968581874091,638.39350271926378,696.65543044667083,668.62167545222337,698.2144836150178,670.11116318413951,699.7768517265813,700.5592808896663,672.35128808020545,702.1266334430843,673.84864227084245,703.69731699028944,704.48390989794461,617.75910887132204,706.05960200958134,677.60585306007806,707.63864122788846,679.11428328089505,709.22103401548657,710.01349002006873,681.38288948082436,711.6009253008624,{"$f":"JA186+JA187-JA188","v":682.8992763322176},713.19173035120139,713.98839857005851,625.96771409164649,715.58427046083716,686.70422709965396,717.18352838391456,688.23181678249284,718.78617886190978,719.58877835005796,690.52923034680407,721.19652991224939,692.06486763330395,722.80769037973459,723.61455100185003,634.27861093568072,725.23083712608786,695.91810421771379,726.85054856866827,697.46507225942787,728.47369191237431,729.28655260701453,699.7916221350556,730.91485616709724,701.34672955581482,732.5466081292102,733.3637793287453,673.18921955502083,735.00071630570665,705.2488026097144,736.64111824843712,706.81536983331625,738.28499180003882,739.10823250788917,709.17138785709631,740.75732595064028,710.74618703829265,742.40990765407378,3333.1604981722303,2920.457253361737,3340.5952712244612,3205.1692144703898,3348.0457628668637,3212.2836154655756,3355.5120031625788,3359.2510384625339,3222.9831884706136,3366.7409582056021,3230.1349257062184,3374.2467019578439,3378.0055172798798,2959.1353040132785,3385.535053725509,3248.0798836668305,3393.0804898192196,3255.2841867186849,3400.6418558958817,3404.4285221698647,3266.1189293412876,3412.0138401980207,3273.3609910277087,3419.6151642446971,3423.4218380524617,2998.2924632608938,{"$f":"LM186+LM187-LM188","v":3431.047228316635},3291.5325016726397,3438.6887009184834,3298.8277230525068,3446.3462864651187,3450.1811311698725,3309.7991624055185,3457.8629436213828,3317.13256842191,3465.5609457342002,3469.4160275262411,3183.0476688141985,3477.1383718317288,3335.5331877628837,3484.876982799105,3342.9203524009777,3492.63189130818,3496.5154668032324,3354.0300285855615,3504.2948796240075,3361.4558074698721,3512.0906673850436,3515.9947115660875,3078.0648976461598,3523.8151199499885,3380.0881131647698,3531.6519809571751,3387.5682546492421,3539.505325740543,3543.4381892960287,3398.817720752691,3551.3163182549838,3406.3369096996576,3559.2110090716446,3563.1645749599415,3118.6906630794838,3571.0841672880524,3425.2035010455825,3579.0203998401926,3432.7776616189849,3586.9733040426622,3590.9560178459569,3444.1684837085681,3598.9339885479717,3451.782128565053,3606.928709665553,3610.9323614989958,3159.8165172514746,3618.9522674777595,3470.8856264847109,3626.9890029223875,3478.5548570377427,3635.0425995328342,3639.0757306939527,3490.0886141504648,3647.1546785903624,3497.7977694080569,3655.2505671021149,3659.3048740431127,3355.4196757038667,3667.4262332290359,3517.1408164291811,3675.564612765073,3524.9061764916382,{"$f":"NY186+NY187-NY188","v":3683.7200446250113},3687.8041651807348,3536.5844606197747,3695.9852355772414,3544.3901894045321,3704.1834384318477,3708.2889745708976,3243.5898864167129,3716.5129363773799,3563.9754496321611,3724.7541110615116,3571.8380073609846,3733.0125308710199,3737.1482177876856,3583.662423433228,3745.4325658496168,3591.5657974925043,3753.7342398559908,3757.8915842139163,3286.2481914393143,3766.2193079153581,3611.395956573816,3774.5644386656923,3619.3567887381482,3782.9270089866018,3787.1148441615323,3631.3289545962384,3795.5036349163306,3639.3310542824497,3803.9099467456504,3808.1196832744317,3329.4281646495569,3816.5523380075542,3659.4088193639482,3825.0025956044601,3667.4690113270954,3833.4704888607334,3837.7110591222308,3679.5905576977671,3846.2054674591022,3687.6924719490394,3854.7175936439562,3858.9803112261257,3536.5060184632844,3867.5190759883967,3708.0205716258029,3876.0756410724357,3716.1812173239882,3884.6500395475846,3888.9439366534666,3728.4537877860939,3897.5451473200624,3736.6566141036469,3906.1642742506401,0,0,0,0,0,0,0,0,0,0,{"$f":"QK186+QK187-QK188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW186+SW187-SW188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI186+VI187-VI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU186+XU187-XU188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG186+AAG187-AAG188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K193:XFD193)","v":593714.14122759772},"EUR",null,{"$f":"K189-K150-0.000001","v":-7200.0000010000003},{"$f":"L189-L150","v":-7200},-7200,-7200,-7200,-7200,-7200,-7200,-7200,-7200,-7200,-7200,536.02661307419294,471.97197761322695,537.85252033525944,517.03386194960422,539.68453045703609,518.79035770969926,541.52266328560063,542.4440319337441,521.43607336766331,544.291386169303,523.20722608617916,546.14491299797078,546.98513617098433,481.45933828336638,548.66937277663396,527.31819615361928,550.35867528950212,528.93703202374445,552.05305841805648,552.90215982063432,531.37437992292803,554.60419153932116,533.00536165176072,556.31134082147855,557.21211706227064,512.98172976770707,559.01795543762591,537.27882060541742,560.82952297823067,539.01508473716603,562.64683729732451,563.55765501702649,541.62977189919138,565.38362264142029,543.37978177449418,567.2153813031141,567.85582480703988,499.45113922636824,569.1387875693481,546.70914349889335,570.42452260873097,547.93923500397204,571.71303545869137,572.35833529440492,549.78932314509552,573.65102525593306,551.02602341315128,574.94650690257663,575.59529634687351,506.1685757154446,576.89497596064211,554.12939070971174,578.19746119242927,{"$f":"BX189-BX150","v":555.37539799860474},579.50275763176819,580.15646180355975,557.24941855858106,581.46598555509581,558.50211300887872,582.77833452902041,583.43557023099856,512.97153817406047,584.75216758336501,561.64560345991367,586.07160423164032,562.90771522409727,587.39388582169249,588.05609523679368,564.80595181397575,589.38265484611929,566.07482990343419,590.71207355311662,591.37785684252003,543.92212469652031,592.71157484685682,569.25891849297477,594.04816616375365,570.53732526333852,595.38763649571456,596.05845307696472,572.46006425579594,597.40225264442597,573.74531728407965,598.74894552464684,599.4233787490698,526.83797746232335,600.77442235578701,576.97048360878034,602.1283736322589,578.26537776354689,603.48523833791432,604.16476502911019,580.21290830468251,605.52601069829143,581.51472942200985,606.89018423688003,607.57337076707017,533.90344444988591,608.94194697419607,584.78145771046911,610.31346555055097,586.0930334828422,611.68793231277778,612.37627308390893,588.06564750356483,613.75517305206995,589.38423171823842,615.13703578956529,615.82908002460954,541.05841774675309,617.21539788812697,592.69301084961899,618.60469316432818,594.02146433514781,619.99697172734886,620.69423157971096,596.0194565621282,{"$f":"EJ189-EJ150","v":622.09099610798467},597.35500074777747,623.49075865047053,624.1917660228537,573.833784644047,625.59603666679004,600.70632426969314,627.00332011250157,602.05185343333869,628.41362229188826,629.11990726306749,604.07552139951667,630.53474868639569,605.42822430203751,631.95262371539593,632.66270069593202,555.64096029542202,634.08513732218535,608.82259044767761,635.51062248655353,610.18539513057249,636.93916217896458,637.65457934768983,612.23503918519418,639.08771208449161,613.60510142937528,640.52391436659309,641.24316846921829,563.07059007558996,642.68398636711072,617.04301313383394,644.12788888827026,618.42329505971657,645.5748820809099,646.29953957176303,620.4992183778877,647.75118013332349,621.88684247370702,649.20592652951245,649.93446631593815,570.59384722714867,651.39388287148131,625.36880738948275,652.85642048577347,626.76677017080056,654.32208526555814,655.05609225354146,628.86927876252867,656.52645925310162,630.27466911111378,657.99996872780957,658.73790381202298,605.30006496404394,660.21613851688699,633.80119962274784,661.69753106777353,635.21704876640752,663.18208763019766,663.92555434514361,637.34645148512027,665.41486850669071,638.76981438434905,666.9073621365269,667.65480318913933,{"$f":"GV189-GV150","v":585.92546159574499},669.15207764930392,642.34142762216834,670.65254709597002,643.77537053492733,672.15621775365116,672.90925548447831,645.93197908543971,674.41773965120819,647.37352273517445,675.92944063337018,676.6864993858012,593.73594979375775,678.20303732988714,650.99074058810038,679.72280775551098,652.44298658157777,681.24581694640847,682.00853804520648,654.62711552749079,683.53641718765675,656.08705003443038,685.06755084800534,685.83434009649818,601.64432730909493,687.37036738375218,659.75039916181777,688.90966500343757,661.22115945711585,690.45223929872145,691.22475718466603,663.4331262276196,692.77225840849769,664.91166360975103,694.32305220927947,695.09968581874091,638.39350271926378,696.65543044667083,668.62167545222337,698.2144836150178,670.11116318413951,699.7768517265813,700.5592808896663,672.35128808020545,702.1266334430843,673.84864227084245,703.69731699028944,704.48390989794461,617.75910887132204,706.05960200958134,677.60585306007806,707.63864122788846,679.11428328089505,709.22103401548657,710.01349002006873,681.38288948082436,711.6009253008624,682.8992763322176,713.19173035120139,713.98839857005851,625.96771409164649,715.58427046083716,686.70422709965396,717.18352838391456,{"$f":"JH189-JH150","v":688.23181678249284},718.78617886190978,719.58877835005796,690.52923034680407,721.19652991224939,692.06486763330395,722.80769037973459,723.61455100185003,634.27861093568072,725.23083712608786,695.91810421771379,726.85054856866827,697.46507225942787,728.47369191237431,729.28655260701453,699.7916221350556,730.91485616709724,701.34672955581482,732.5466081292102,733.3637793287453,673.18921955502083,735.00071630570665,705.2488026097144,736.64111824843712,706.81536983331625,738.28499180003882,739.10823250788917,709.17138785709631,740.75732595064028,710.74618703829265,742.40990765407378,3333.1604981722303,2920.457253361737,3340.5952712244612,3205.1692144703898,3348.0457628668637,3212.2836154655756,3355.5120031625788,3359.2510384625339,3222.9831884706136,3366.7409582056021,3230.1349257062184,3374.2467019578439,3378.0055172798798,2959.1353040132785,3385.535053725509,3248.0798836668305,3393.0804898192196,3255.2841867186849,3400.6418558958817,3404.4285221698647,3266.1189293412876,3412.0138401980207,3273.3609910277087,3419.6151642446971,3423.4218380524617,2998.2924632608938,3431.047228316635,3291.5325016726397,3438.6887009184834,3298.8277230525068,3446.3462864651187,3450.1811311698725,3309.7991624055185,{"$f":"LT189-LT150","v":3457.8629436213828},3317.13256842191,3465.5609457342002,3469.4160275262411,3183.0476688141985,3477.1383718317288,3335.5331877628837,3484.876982799105,3342.9203524009777,3492.63189130818,3496.5154668032324,3354.0300285855615,3504.2948796240075,3361.4558074698721,3512.0906673850436,3515.9947115660875,3078.0648976461598,3523.8151199499885,3380.0881131647698,3531.6519809571751,3387.5682546492421,3539.505325740543,3543.4381892960287,3398.817720752691,3551.3163182549838,3406.3369096996576,3559.2110090716446,3563.1645749599415,3118.6906630794838,3571.0841672880524,3425.2035010455825,3579.0203998401926,3432.7776616189849,3586.9733040426622,3590.9560178459569,3444.1684837085681,3598.9339885479717,3451.782128565053,3606.928709665553,3610.9323614989958,3159.8165172514746,3618.9522674777595,3470.8856264847109,3626.9890029223875,3478.5548570377427,3635.0425995328342,3639.0757306939527,3490.0886141504648,3647.1546785903624,3497.7977694080569,3655.2505671021149,3659.3048740431127,3355.4196757038667,3667.4262332290359,3517.1408164291811,3675.564612765073,3524.9061764916382,3683.7200446250113,3687.8041651807348,3536.5844606197747,3695.9852355772414,3544.3901894045321,3704.1834384318477,3708.2889745708976,{"$f":"OF189-OF150","v":3243.5898864167129},3716.5129363773799,3563.9754496321611,3724.7541110615116,3571.8380073609846,3733.0125308710199,3737.1482177876856,3583.662423433228,3745.4325658496168,3591.5657974925043,3753.7342398559908,3757.8915842139163,3286.2481914393143,3766.2193079153581,3611.395956573816,3774.5644386656923,3619.3567887381482,3782.9270089866018,3787.1148441615323,3631.3289545962384,3795.5036349163306,3639.3310542824497,3803.9099467456504,3808.1196832744317,3329.4281646495569,3816.5523380075542,3659.4088193639482,3825.0025956044601,3667.4690113270954,3833.4704888607334,3837.7110591222308,3679.5905576977671,3846.2054674591022,3687.6924719490394,3854.7175936439562,3858.9803112261257,3536.5060184632844,3867.5190759883967,3708.0205716258029,3876.0756410724357,3716.1812173239882,3884.6500395475846,3888.9439366534666,3728.4537877860939,3897.5451473200624,3736.6566141036469,3906.1642742506401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR189-QR150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD189-TD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP189-VP150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB189-YB150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN189-AAN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K193:ABZ193,0.0001)","v":8.4884626130687924E-3},{"$f":"(1+F194)^months-1","v":0.10675427846234076},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K196:ABZ196,0.0001)","v":3.983241872881127E-3},{"$f":"(1+F196)^months-1","v":4.8860101900681352E-2},null,"EUR",null,{"$f":"K184+K185-K187+K188-K149","v":-28800},{"$f":"L184+L185-L187+L188-L149","v":-28800},-28800,-28800,-28800,-28800,-28800,-28800,-28800,-28800,-28800,-28800,1867.8654292108095,1644.6574088626139,1874.2280779426162,1801.6823286595809,1880.6119930113205,1807.8031025667199,1887.0172435735685,1890.2278913351702,1817.0224970753077,1896.6652752783241,1823.1943453605913,1903.1241685514162,1906.0520526889086,1677.7175453893697,1911.9210286941518,1837.5196394452514,1917.8076576157437,1843.1607167418265,1923.7119907075535,1926.6708123725332,1851.654022426286,1932.6017981281138,1857.3374237960229,1938.5506168040306,1941.6895072221398,1787.5620640448258,1947.9822229004217,1872.2289348665408,1954.2949027175105,1878.2792086189429,1960.6276080493917,1963.8014895124531,1887.3904796622569,1970.1643485893617,1893.488652527423,1976.5473874075515,1978.7791092123412,1740.4126843451365,1983.2497861008205,1905.0903146737796,1987.7301234061169,1909.3767537069562,1992.2201404105556,1994.4687848345559,1915.823664355624,1998.9733576130945,1920.1331326183074,2003.4876584386909,2005.7484629291412,1763.8206030656356,2010.277392203167,1930.9472831586024,2014.8160980755488,{"$f":"BX184+BX185-BX187+BX188-BX149","v":1935.2891831365162},2019.3646000238571,2021.6425306221493,1941.8194899015753,2026.2057632762076,1946.1846923001197,2030.778840843001,2033.0690775898815,1787.5265499024747,2037.6569592709266,1957.1386580125077,2042.2547349060069,1961.5366764590151,2046.8624241689995,2049.1699925680236,1968.1513676258628,2053.7925892332078,1972.5729643514239,2058.4251488546511,2060.7451709567076,1895.3785280860629,2065.3927121269653,1983.6684003892688,2070.0502657874026,1988.1232012379364,2074.7178518092501,2077.0554131744816,1994.8232747152763,2081.7380850691743,1999.3019323803342,2086.4308391477498,2088.7810032505827,1835.8462451210623,2093.4889180906143,2010.5405099703789,2098.2069651436395,2015.0527635920862,2102.9351644792564,2105.3030775338543,2021.8392269530318,2110.0465429964061,2026.375618618599,2114.8002110606844,2117.1808773752282,1860.466928507675,2121.9498872008226,2037.7590251282936,2126.7291501549535,2042.3294083578799,2131.5186865065898,2133.9173135496349,2049.2032788796305,2138.7222980747442,2053.7980840814962,2143.5376068156265,2145.9491391362144,1885.3995101037594,2150.7799724344181,2065.3280230838795,2155.6211809753513,2069.9572192458068,2160.472785228324,2162.9024921526388,2076.9195239478163,{"$f":"EJ184+EJ185-EJ187+EJ188-EJ149","v":2167.7697284268761},2081.5734287217801,2172.647411732969,2175.0901774549666,1999.6102102144307,2179.983569919234,2093.2516200578152,2184.8874609448494,2097.9403189907935,2189.8018712024086,2192.2630275119259,2104.9920946713828,2197.193255448361,2109.7057915774394,2202.134054440452,2204.6084245774396,1936.2145749387666,2209.565119141882,2121.5339714156798,2214.5324367963281,2126.2828694962186,2219.5103984135822,2222.0033772402521,2133.4251627675526,2226.9973440121457,2138.1993509129807,2232.0020070767368,2234.5083562772124,1962.1042383989832,2239.5291031498837,2150.1792718064762,2244.5605988567054,2154.9890719713117,2249.602864473582,2252.1280425937889,2162.2229392926874,2257.1865026673054,2167.0583243539927,2262.2557854891534,2264.7944920527411,1988.3201605299137,2269.8800487479275,2179.1917552942987,2274.9764812421822,2184.0631670616563,2280.0838108153748,2282.6415686658474,2191.3896747710114,2287.7652838317404,2196.2869690146936,2292.8999494253708,2295.4713953185119,2109.2592010704948,2300.6225266879778,2208.575695482883,2305.7846620473065,2213.5094349725191,2310.9578228811615,2313.5485445743479,2220.9296593161193,2318.7382839785791,2225.8895816181907,2323.9391027187166,2326.543673589817,{"$f":"GV184+GV185-GV187+GV188-GV149","v":2041.7454788902335},2331.7611518529625,2238.3354056327362,2336.9897635275597,2243.33219558472,2342.2295303038645,2344.8536036427545,2250.8472227449197,2350.1101438159872,2255.8704986091448,2355.377893466868,2358.0159786608797,2068.9623008436397,2363.3005834337632,2268.4752387705603,2368.5964522751992,2273.535808562739,2373.9036070818088,2376.5614235741732,2281.1467346837599,2381.8855484601145,2286.2340962585617,2387.2210142036233,2389.8930067760357,2096.5202328599757,2395.2455250992066,2298.9995877906567,2400.6094393880644,2304.1246734547581,2405.9847717463304,2408.676726618361,2311.8326046664047,2414.0692276008767,2316.9847907603748,2419.4732020634542,2422.1794987936782,2224.5782669694836,2427.600725158773,2329.9128855480062,2433.0334806310361,2335.103229784319,2438.4777875219838,2441.2042797312993,2342.909282223542,2446.6659556602699,2348.1270383195206,2452.1392389385537,2454.8802403426544,2152.6746152081564,2460.3709767177129,2361.2196049426998,2465.8733765898564,2366.4759571332793,2471.3874624790537,2474.1488947270541,2374.3812569635229,2479.6805519429122,2379.665335231171,2485.223951628052,2488.0000619708212,2181.2787358602045,2493.5611178242584,2392.9242589953924,2499.1339728169914,{"$f":"JH184+JH185-JH187+JH188-JH149","v":2398.2473752157398},2504.7186496780655,2507.5154284215992,2406.253058643968,2513.1178807784954,2411.6042179507963,2518.7322119790806,2521.5438392854139,2210.2393070745293,2527.1760316085956,2425.0314009134336,2532.8201599692038,2430.4220439425922,2538.4762473059382,2541.3087827682657,2438.5292572339172,2546.9828516558082,2443.9482631546989,2552.668937019364,2555.5164930849201,2345.829180593661,2561.220646413291,2457.5456241473435,2566.9368739365163,2463.004563476341,2572.6651988034869,2575.5339049844983,2471.2144629661771,2581.280419348006,2476.7020877906912,2587.0390890810008,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,{"$f":"LT184+LT185-LT187+LT188-LT149","v":1.0510348147363402E-11},1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,{"$f":"OF184+OF185-OF187+OF188-OF149","v":1.0510348147363402E-11},1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,1.0510348147363402E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR184+QR185-QR187+QR188-QR149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD184+TD185-TD187+TD188-TD149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP184+VP185-VP187+VP188-VP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB184+YB185-YB187+YB188-YB149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN184+AAN185-AAN187+AAN188-AAN149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K7,K5,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"},"2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30",{"$f":"IF(BW7,BW5,NA())","v":"2030-05-31"},"2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$f":"IF(EI7,EI5,NA())","v":"2035-09-30"},"2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31",{"$f":"IF(GU7,GU5,NA())","v":"2041-01-31"},"2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30",{"$f":"IF(JG7,JG5,NA())","v":"2046-05-31"},"2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31",{"$f":"IF(LS7,LS5,NA())","v":"2051-09-30"},"2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(TC7,TC5,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VO7,VO5,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(YA7,YA5,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAM7,AAM5,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K198","v":0},{"$f":"L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K199","v":0},{"$f":"L199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"InputC!F8","v":"Project 1 - Solar"},": EBITDA",{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},"\nDSCR",{"$f":"F201","v":0},"LLCR",{"$f":"F212","v":0},"PLCR",{"$f":"F206","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K216","v":{"$error":"#N/A"}},{"$f":"L216","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"},{"$error":"#N/A"},"2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"BX216","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EJ216","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV216","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31",{"$f":"JA216","v":"2045-11-30"},"2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28",{"$f":"LM216","v":"2051-03-31"},"2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30",{"$f":"NY216","v":"2056-07-31"},"2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"QK216","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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SW216","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"VI216","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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"XU216","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"AAG216","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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K176","v":0},{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J234","v":0},{"$f":"K234","v":36000},72204.47399692428,108614.5833689789,145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"BW234","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"EI234","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"GU234","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"IZ234","v":445754.08210861444},{"$f":"JA234","v":445754.08210861444},{"$f":"JB234","v":445754.08210861444},{"$f":"JC234","v":445754.08210861444},{"$f":"JD234","v":445754.08210861444},{"$f":"JE234","v":445754.08210861444},{"$f":"JF234","v":445754.08210861444},{"$f":"JG234","v":445754.08210861444},{"$f":"JH234","v":445754.08210861444},{"$f":"JI234","v":445754.08210861444},{"$f":"JJ234","v":445754.08210861444},{"$f":"JK234","v":445754.08210861444},{"$f":"JL234","v":445754.08210861444},{"$f":"JM234","v":445754.08210861444},{"$f":"JN234","v":445754.08210861444},{"$f":"JO234","v":445754.08210861444},{"$f":"JP234","v":445754.08210861444},{"$f":"JQ234","v":445754.08210861444},{"$f":"JR234","v":445754.08210861444},{"$f":"JS234","v":445754.08210861444},{"$f":"JT234","v":445754.08210861444},{"$f":"JU234","v":445754.08210861444},{"$f":"JV234","v":445754.08210861444},{"$f":"JW234","v":445754.08210861444},{"$f":"JX234","v":445754.08210861444},{"$f":"JY234","v":445754.08210861444},{"$f":"JZ234","v":445754.08210861444},{"$f":"KA234","v":445754.08210861444},{"$f":"KB234","v":445754.08210861444},{"$f":"KC234","v":445754.08210861444},{"$f":"KD234","v":445754.08210861444},{"$f":"KE234","v":445754.08210861444},{"$f":"KF234","v":445754.08210861444},{"$f":"KG234","v":445754.08210861444},{"$f":"KH234","v":445754.08210861444},{"$f":"KI234","v":445754.08210861444},{"$f":"KJ234","v":445754.08210861444},{"$f":"KK234","v":445754.08210861444},{"$f":"KL234","v":445754.08210861444},{"$f":"KM234","v":445754.08210861444},{"$f":"KN234","v":445754.08210861444},{"$f":"KO234","v":445754.08210861444},{"$f":"KP234","v":445754.08210861444},{"$f":"KQ234","v":445754.08210861444},{"$f":"KR234","v":445754.08210861444},{"$f":"KS234","v":445754.08210861444},{"$f":"KT234","v":445754.08210861444},{"$f":"KU234","v":445754.08210861444},{"$f":"KV234","v":445754.08210861444},{"$f":"KW234","v":445754.08210861444},{"$f":"KX234","v":445754.08210861444},{"$f":"KY234","v":445754.08210861444},{"$f":"KZ234","v":445754.08210861444},{"$f":"LA234","v":445754.08210861444},{"$f":"LB234","v":445754.08210861444},{"$f":"LC234","v":445754.08210861444},{"$f":"LD234","v":445754.08210861444},{"$f":"LE234","v":445754.08210861444},{"$f":"LF234","v":445754.08210861444},{"$f":"LG234","v":445754.08210861444},{"$f":"LH234","v":445754.08210861444},{"$f":"LI234","v":445754.08210861444},{"$f":"LJ234","v":445754.08210861444},{"$f":"LK234","v":445754.08210861444},{"$f":"LL234","v":445754.08210861444},{"$f":"LM234","v":445754.08210861444},{"$f":"LN234","v":445754.08210861444},{"$f":"LO234","v":445754.08210861444},{"$f":"LP234","v":445754.08210861444},{"$f":"LQ234","v":445754.08210861444},{"$f":"LR234","v":445754.08210861444},{"$f":"LS234","v":445754.08210861444},{"$f":"LT234","v":445754.08210861444},{"$f":"LU234","v":445754.08210861444},{"$f":"LV234","v":445754.08210861444},{"$f":"LW234","v":445754.08210861444},{"$f":"LX234","v":445754.08210861444},{"$f":"LY234","v":445754.08210861444},{"$f":"LZ234","v":445754.08210861444},{"$f":"MA234","v":445754.08210861444},{"$f":"MB234","v":445754.08210861444},{"$f":"MC234","v":445754.08210861444},{"$f":"MD234","v":445754.08210861444},{"$f":"ME234","v":445754.08210861444},{"$f":"MF234","v":445754.08210861444},{"$f":"MG234","v":445754.08210861444},{"$f":"MH234","v":445754.08210861444},{"$f":"MI234","v":445754.08210861444},{"$f":"MJ234","v":445754.08210861444},{"$f":"MK234","v":445754.08210861444},{"$f":"ML234","v":445754.08210861444},{"$f":"MM234","v":445754.08210861444},{"$f":"MN234","v":445754.08210861444},{"$f":"MO234","v":445754.08210861444},{"$f":"MP234","v":445754.08210861444},{"$f":"MQ234","v":445754.08210861444},{"$f":"MR234","v":445754.08210861444},{"$f":"MS234","v":445754.08210861444},{"$f":"MT234","v":445754.08210861444},{"$f":"MU234","v":445754.08210861444},{"$f":"MV234","v":445754.08210861444},{"$f":"MW234","v":445754.08210861444},{"$f":"MX234","v":445754.08210861444},{"$f":"MY234","v":445754.08210861444},{"$f":"MZ234","v":445754.08210861444},{"$f":"NA234","v":445754.08210861444},{"$f":"NB234","v":445754.08210861444},{"$f":"NC234","v":445754.08210861444},{"$f":"ND234","v":445754.08210861444},{"$f":"NE234","v":445754.08210861444},{"$f":"NF234","v":445754.08210861444},{"$f":"NG234","v":445754.08210861444},{"$f":"NH234","v":445754.08210861444},{"$f":"NI234","v":445754.08210861444},{"$f":"NJ234","v":445754.08210861444},{"$f":"NK234","v":445754.08210861444},{"$f":"NL234","v":445754.08210861444},{"$f":"NM234","v":445754.08210861444},{"$f":"NN234","v":445754.08210861444},{"$f":"NO234","v":445754.08210861444},{"$f":"NP234","v":445754.08210861444},{"$f":"NQ234","v":445754.08210861444},{"$f":"NR234","v":445754.08210861444},{"$f":"NS234","v":445754.08210861444},{"$f":"NT234","v":445754.08210861444},{"$f":"NU234","v":445754.08210861444},{"$f":"NV234","v":445754.08210861444},{"$f":"NW234","v":445754.08210861444},{"$f":"NX234","v":445754.08210861444},{"$f":"NY234","v":445754.08210861444},{"$f":"NZ234","v":445754.08210861444},{"$f":"OA234","v":445754.08210861444},{"$f":"OB234","v":445754.08210861444},{"$f":"OC234","v":445754.08210861444},{"$f":"OD234","v":445754.08210861444},{"$f":"OE234","v":445754.08210861444},{"$f":"OF234","v":445754.08210861444},{"$f":"OG234","v":445754.08210861444},{"$f":"OH234","v":445754.08210861444},{"$f":"OI234","v":445754.08210861444},{"$f":"OJ234","v":445754.08210861444},{"$f":"OK234","v":445754.08210861444},{"$f":"OL234","v":445754.08210861444},{"$f":"OM234","v":445754.08210861444},{"$f":"ON234","v":445754.08210861444},{"$f":"OO234","v":445754.08210861444},{"$f":"OP234","v":445754.08210861444},{"$f":"OQ234","v":445754.08210861444},{"$f":"OR234","v":445754.08210861444},{"$f":"OS234","v":445754.08210861444},{"$f":"OT234","v":445754.08210861444},{"$f":"OU234","v":445754.08210861444},{"$f":"OV234","v":445754.08210861444},{"$f":"OW234","v":445754.08210861444},{"$f":"OX234","v":445754.08210861444},{"$f":"OY234","v":445754.08210861444},{"$f":"OZ234","v":445754.08210861444},{"$f":"PA234","v":445754.08210861444},{"$f":"PB234","v":445754.08210861444},{"$f":"PC234","v":445754.08210861444},{"$f":"PD234","v":445754.08210861444},{"$f":"PE234","v":445754.08210861444},{"$f":"PF234","v":445754.08210861444},{"$f":"PG234","v":445754.08210861444},{"$f":"PH234","v":445754.08210861444},{"$f":"PI234","v":445754.08210861444},{"$f":"PJ234","v":445754.08210861444},{"$f":"PK234","v":445754.08210861444},{"$f":"PL234","v":445754.08210861444},{"$f":"PM234","v":445754.08210861444},{"$f":"PN234","v":445754.08210861444},{"$f":"PO234","v":445754.08210861444},{"$f":"PP234","v":445754.08210861444},{"$f":"PQ234","v":445754.08210861444},{"$f":"PR234","v":445754.08210861444},{"$f":"PS234","v":445754.08210861444},{"$f":"PT234","v":445754.08210861444},{"$f":"PU234","v":445754.08210861444},{"$f":"PV234","v":445754.08210861444},{"$f":"PW234","v":445754.08210861444},{"$f":"PX234","v":445754.08210861444},{"$f":"PY234","v":445754.08210861444},{"$f":"PZ234","v":445754.08210861444},{"$f":"QA234","v":445754.08210861444},{"$f":"QB234","v":445754.08210861444},{"$f":"QC234","v":445754.08210861444},{"$f":"QD234","v":445754.08210861444},{"$f":"QE234","v":445754.08210861444},{"$f":"QF234","v":445754.08210861444},{"$f":"QG234","v":445754.08210861444},{"$f":"QH234","v":445754.08210861444},{"$f":"QI234","v":445754.08210861444},{"$f":"QJ234","v":445754.08210861444},{"$f":"QK234","v":445754.08210861444},{"$f":"QL234","v":445754.08210861444},{"$f":"QM234","v":445754.08210861444},{"$f":"QN234","v":445754.08210861444},{"$f":"QO234","v":445754.08210861444},{"$f":"QP234","v":445754.08210861444},{"$f":"QQ234","v":445754.08210861444},{"$f":"QR234","v":445754.08210861444},{"$f":"QS234","v":445754.08210861444},{"$f":"QT234","v":445754.08210861444},{"$f":"QU234","v":445754.08210861444},{"$f":"QV234","v":445754.08210861444},{"$f":"QW234","v":445754.08210861444},{"$f":"QX234","v":445754.08210861444},{"$f":"QY234","v":445754.08210861444},{"$f":"QZ234","v":445754.08210861444},{"$f":"RA234","v":445754.08210861444},{"$f":"RB234","v":445754.08210861444},{"$f":"RC234","v":445754.08210861444},{"$f":"RD234","v":445754.08210861444},{"$f":"RE234","v":445754.08210861444},{"$f":"RF234","v":445754.08210861444},{"$f":"RG234","v":445754.08210861444},{"$f":"RH234","v":445754.08210861444},{"$f":"RI234","v":445754.08210861444},{"$f":"RJ234","v":445754.08210861444},{"$f":"RK234","v":445754.08210861444},{"$f":"RL234","v":445754.08210861444},{"$f":"RM234","v":445754.08210861444},{"$f":"RN234","v":445754.08210861444},{"$f":"RO234","v":445754.08210861444},{"$f":"RP234","v":445754.08210861444},{"$f":"RQ234","v":445754.08210861444},{"$f":"RR234","v":445754.08210861444},{"$f":"RS234","v":445754.08210861444},{"$f":"RT234","v":445754.08210861444},{"$f":"RU234","v":445754.08210861444},{"$f":"RV234","v":445754.08210861444},{"$f":"RW234","v":445754.08210861444},{"$f":"RX234","v":445754.08210861444},{"$f":"RY234","v":445754.08210861444},{"$f":"RZ234","v":445754.08210861444},{"$f":"SA234","v":445754.08210861444},{"$f":"SB234","v":445754.08210861444},{"$f":"SC234","v":445754.08210861444},{"$f":"SD234","v":445754.08210861444},{"$f":"SE234","v":445754.08210861444},{"$f":"SF234","v":445754.08210861444},{"$f":"SG234","v":445754.08210861444},{"$f":"SH234","v":445754.08210861444},{"$f":"SI234","v":445754.08210861444},{"$f":"SJ234","v":445754.08210861444},{"$f":"SK234","v":445754.08210861444},{"$f":"SL234","v":445754.08210861444},{"$f":"SM234","v":445754.08210861444},{"$f":"SN234","v":445754.08210861444},{"$f":"SO234","v":445754.08210861444},{"$f":"SP234","v":445754.08210861444},{"$f":"SQ234","v":445754.08210861444},{"$f":"SR234","v":445754.08210861444},{"$f":"SS234","v":445754.08210861444},{"$f":"ST234","v":445754.08210861444},{"$f":"SU234","v":445754.08210861444},{"$f":"SV234","v":445754.08210861444},{"$f":"SW234","v":445754.08210861444},{"$f":"SX234","v":445754.08210861444},{"$f":"SY234","v":445754.08210861444},{"$f":"SZ234","v":445754.08210861444},{"$f":"TA234","v":445754.08210861444},{"$f":"TB234","v":445754.08210861444},{"$f":"TC234","v":445754.08210861444},{"$f":"TD234","v":445754.08210861444},{"$f":"TE234","v":445754.08210861444},{"$f":"TF234","v":445754.08210861444},{"$f":"TG234","v":445754.08210861444},{"$f":"TH234","v":445754.08210861444},{"$f":"TI234","v":445754.08210861444},{"$f":"TJ234","v":445754.08210861444},{"$f":"TK234","v":445754.08210861444},{"$f":"TL234","v":445754.08210861444},{"$f":"TM234","v":445754.08210861444},{"$f":"TN234","v":445754.08210861444},{"$f":"TO234","v":445754.08210861444},{"$f":"TP234","v":445754.08210861444},{"$f":"TQ234","v":445754.08210861444},{"$f":"TR234","v":445754.08210861444},{"$f":"TS234","v":445754.08210861444},{"$f":"TT234","v":445754.08210861444},{"$f":"TU234","v":445754.08210861444},{"$f":"TV234","v":445754.08210861444},{"$f":"TW234","v":445754.08210861444},{"$f":"TX234","v":445754.08210861444},{"$f":"TY234","v":445754.08210861444},{"$f":"TZ234","v":445754.08210861444},{"$f":"UA234","v":445754.08210861444},{"$f":"UB234","v":445754.08210861444},{"$f":"UC234","v":445754.08210861444},{"$f":"UD234","v":445754.08210861444},{"$f":"UE234","v":445754.08210861444},{"$f":"UF234","v":445754.08210861444},{"$f":"UG234","v":445754.08210861444},{"$f":"UH234","v":445754.08210861444},{"$f":"UI234","v":445754.08210861444},{"$f":"UJ234","v":445754.08210861444},{"$f":"UK234","v":445754.08210861444},{"$f":"UL234","v":445754.08210861444},{"$f":"UM234","v":445754.08210861444},{"$f":"UN234","v":445754.08210861444},{"$f":"UO234","v":445754.08210861444},{"$f":"UP234","v":445754.08210861444},{"$f":"UQ234","v":445754.08210861444},{"$f":"UR234","v":445754.08210861444},{"$f":"US234","v":445754.08210861444},{"$f":"UT234","v":445754.08210861444},{"$f":"UU234","v":445754.08210861444},{"$f":"UV234","v":445754.08210861444},{"$f":"UW234","v":445754.08210861444},{"$f":"UX234","v":445754.08210861444},{"$f":"UY234","v":445754.08210861444},{"$f":"UZ234","v":445754.08210861444},{"$f":"VA234","v":445754.08210861444},{"$f":"VB234","v":445754.08210861444},{"$f":"VC234","v":445754.08210861444},{"$f":"VD234","v":445754.08210861444},{"$f":"VE234","v":445754.08210861444},{"$f":"VF234","v":445754.08210861444},{"$f":"VG234","v":445754.08210861444},{"$f":"VH234","v":445754.08210861444},{"$f":"VI234","v":445754.08210861444},{"$f":"VJ234","v":445754.08210861444},{"$f":"VK234","v":445754.08210861444},{"$f":"VL234","v":445754.08210861444},{"$f":"VM234","v":445754.08210861444},{"$f":"VN234","v":445754.08210861444},{"$f":"VO234","v":445754.08210861444},{"$f":"VP234","v":445754.08210861444},{"$f":"VQ234","v":445754.08210861444},{"$f":"VR234","v":445754.08210861444},{"$f":"VS234","v":445754.08210861444},{"$f":"VT234","v":445754.08210861444},{"$f":"VU234","v":445754.08210861444},{"$f":"VV234","v":445754.08210861444},{"$f":"VW234","v":445754.08210861444},{"$f":"VX234","v":445754.08210861444},{"$f":"VY234","v":445754.08210861444},{"$f":"VZ234","v":445754.08210861444},{"$f":"WA234","v":445754.08210861444},{"$f":"WB234","v":445754.08210861444},{"$f":"WC234","v":445754.08210861444},{"$f":"WD234","v":445754.08210861444},{"$f":"WE234","v":445754.08210861444},{"$f":"WF234","v":445754.08210861444},{"$f":"WG234","v":445754.08210861444},{"$f":"WH234","v":445754.08210861444},{"$f":"WI234","v":445754.08210861444},{"$f":"WJ234","v":445754.08210861444},{"$f":"WK234","v":445754.08210861444},{"$f":"WL234","v":445754.08210861444},{"$f":"WM234","v":445754.08210861444},{"$f":"WN234","v":445754.08210861444},{"$f":"WO234","v":445754.08210861444},{"$f":"WP234","v":445754.08210861444},{"$f":"WQ234","v":445754.08210861444},{"$f":"WR234","v":445754.08210861444},{"$f":"WS234","v":445754.08210861444},{"$f":"WT234","v":445754.08210861444},{"$f":"WU234","v":445754.08210861444},{"$f":"WV234","v":445754.08210861444},{"$f":"WW234","v":445754.08210861444},{"$f":"WX234","v":445754.08210861444},{"$f":"WY234","v":445754.08210861444},{"$f":"WZ234","v":445754.08210861444},{"$f":"XA234","v":445754.08210861444},{"$f":"XB234","v":445754.08210861444},{"$f":"XC234","v":445754.08210861444},{"$f":"XD234","v":445754.08210861444},{"$f":"XE234","v":445754.08210861444},{"$f":"XF234","v":445754.08210861444},{"$f":"XG234","v":445754.08210861444},{"$f":"XH234","v":445754.08210861444},{"$f":"XI234","v":445754.08210861444},{"$f":"XJ234","v":445754.08210861444},{"$f":"XK234","v":445754.08210861444},{"$f":"XL234","v":445754.08210861444},{"$f":"XM234","v":445754.08210861444},{"$f":"XN234","v":445754.08210861444},{"$f":"XO234","v":445754.08210861444},{"$f":"XP234","v":445754.08210861444},{"$f":"XQ234","v":445754.08210861444},{"$f":"XR234","v":445754.08210861444},{"$f":"XS234","v":445754.08210861444},{"$f":"XT234","v":445754.08210861444},{"$f":"XU234","v":445754.08210861444},{"$f":"XV234","v":445754.08210861444},{"$f":"XW234","v":445754.08210861444},{"$f":"XX234","v":445754.08210861444},{"$f":"XY234","v":445754.08210861444},{"$f":"XZ234","v":445754.08210861444},{"$f":"YA234","v":445754.08210861444},{"$f":"YB234","v":445754.08210861444},{"$f":"YC234","v":445754.08210861444},{"$f":"YD234","v":445754.08210861444},{"$f":"YE234","v":445754.08210861444},{"$f":"YF234","v":445754.08210861444},{"$f":"YG234","v":445754.08210861444},{"$f":"YH234","v":445754.08210861444},{"$f":"YI234","v":445754.08210861444},{"$f":"YJ234","v":445754.08210861444},{"$f":"YK234","v":445754.08210861444},{"$f":"YL234","v":445754.08210861444},{"$f":"YM234","v":445754.08210861444},{"$f":"YN234","v":445754.08210861444},{"$f":"YO234","v":445754.08210861444},{"$f":"YP234","v":445754.08210861444},{"$f":"YQ234","v":445754.08210861444},{"$f":"YR234","v":445754.08210861444},{"$f":"YS234","v":445754.08210861444},{"$f":"YT234","v":445754.08210861444},{"$f":"YU234","v":445754.08210861444},{"$f":"YV234","v":445754.08210861444},{"$f":"YW234","v":445754.08210861444},{"$f":"YX234","v":445754.08210861444},{"$f":"YY234","v":445754.08210861444},{"$f":"YZ234","v":445754.08210861444},{"$f":"ZA234","v":445754.08210861444},{"$f":"ZB234","v":445754.08210861444},{"$f":"ZC234","v":445754.08210861444},{"$f":"ZD234","v":445754.08210861444},{"$f":"ZE234","v":445754.08210861444},{"$f":"ZF234","v":445754.08210861444},{"$f":"ZG234","v":445754.08210861444},{"$f":"ZH234","v":445754.08210861444},{"$f":"ZI234","v":445754.08210861444},{"$f":"ZJ234","v":445754.08210861444},{"$f":"ZK234","v":445754.08210861444},{"$f":"ZL234","v":445754.08210861444},{"$f":"ZM234","v":445754.08210861444},{"$f":"ZN234","v":445754.08210861444},{"$f":"ZO234","v":445754.08210861444},{"$f":"ZP234","v":445754.08210861444},{"$f":"ZQ234","v":445754.08210861444},{"$f":"ZR234","v":445754.08210861444},{"$f":"ZS234","v":445754.08210861444},{"$f":"ZT234","v":445754.08210861444},{"$f":"ZU234","v":445754.08210861444},{"$f":"ZV234","v":445754.08210861444},{"$f":"ZW234","v":445754.08210861444},{"$f":"ZX234","v":445754.08210861444},{"$f":"ZY234","v":445754.08210861444},{"$f":"ZZ234","v":445754.08210861444},{"$f":"AAA234","v":445754.08210861444},{"$f":"AAB234","v":445754.08210861444},{"$f":"AAC234","v":445754.08210861444},{"$f":"AAD234","v":445754.08210861444},{"$f":"AAE234","v":445754.08210861444},{"$f":"AAF234","v":445754.08210861444},{"$f":"AAG234","v":445754.08210861444},{"$f":"AAH234","v":445754.08210861444},{"$f":"AAI234","v":445754.08210861444},{"$f":"AAJ234","v":445754.08210861444},{"$f":"AAK234","v":445754.08210861444},{"$f":"AAL234","v":445754.08210861444},{"$f":"AAM234","v":445754.08210861444},{"$f":"AAN234","v":445754.08210861444},{"$f":"AAO234","v":445754.08210861444},{"$f":"AAP234","v":445754.08210861444},{"$f":"AAQ234","v":445754.08210861444},{"$f":"AAR234","v":445754.08210861444},{"$f":"AAS234","v":445754.08210861444},{"$f":"AAT234","v":445754.08210861444},{"$f":"AAU234","v":445754.08210861444},{"$f":"AAV234","v":445754.08210861444},{"$f":"AAW234","v":445754.08210861444},{"$f":"AAX234","v":445754.08210861444},{"$f":"AAY234","v":445754.08210861444},{"$f":"AAZ234","v":445754.08210861444},{"$f":"ABA234","v":445754.08210861444},{"$f":"ABB234","v":445754.08210861444},{"$f":"ABC234","v":445754.08210861444},{"$f":"ABD234","v":445754.08210861444},{"$f":"ABE234","v":445754.08210861444},{"$f":"ABF234","v":445754.08210861444},{"$f":"ABG234","v":445754.08210861444},{"$f":"ABH234","v":445754.08210861444},{"$f":"ABI234","v":445754.08210861444},{"$f":"ABJ234","v":445754.08210861444},{"$f":"ABK234","v":445754.08210861444},{"$f":"ABL234","v":445754.08210861444},{"$f":"ABM234","v":445754.08210861444},{"$f":"ABN234","v":445754.08210861444},{"$f":"ABO234","v":445754.08210861444},{"$f":"ABP234","v":445754.08210861444},{"$f":"ABQ234","v":445754.08210861444},{"$f":"ABR234","v":445754.08210861444},{"$f":"ABS234","v":445754.08210861444},{"$f":"ABT234","v":445754.08210861444},{"$f":"ABU234","v":445754.08210861444},{"$f":"ABV234","v":445754.08210861444},{"$f":"ABW234","v":445754.08210861444},{"$f":"ABX234","v":445754.08210861444},{"$f":"ABY234","v":445754.08210861444}]
[null,null,null,"Financing Cost",null,{"$f":"F71","v":5.6798332478966707E-3},null,null,"EUR",null,{"$f":"K231*$F$232*K6","v":0},204.47399692428013,410.10937205462113,616.91272182557111,824.8906801383265,1034.0499185735364,1244.3971466053154,1455.939111816472,1668.6826001149605,1882.6344359515601,2097.8014825387932,2314.1906420710839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW231*$F$232*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI231*$F$232*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU231*$F$232*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG231*$F$232*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS231*$F$232*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE231*$F$232*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ231*$F$232*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC231*$F$232*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO231*$F$232*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA231*$F$232*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM231*$F$232*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,null,"EUR",null,{"$f":"K46","v":36000},36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"SUM(K231:K233)","v":36000},{"$f":"SUM(L231:L233)","v":72204.47399692428},108614.5833689789,145231.49609080446,182056.38677094277,219090.4366895163,256334.8338361216,293790.77294793807,331459.45554805303,369342.08998400456,407439.89146654337,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(BX231:BX233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(EJ231:EJ233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(GV231:GV233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(JA231:JA233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(LM231:LM233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(NY231:NY233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(QK231:QK233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(SW231:SW233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(VI231:VI233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(XU231:XU233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,{"$f":"SUM(AAG231:AAG233)","v":445754.08210861444},445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444,445754.08210861444]
[]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":12},{"$f":"LOOKUP(F236,3:3,234:234)","v":445754.08210861444}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2403.8920422850024,4534.1751347069676,6972.0090916667386,9330.3251313194105,11803.61634568232,14197.252378524361,16706.430311471853,19233.991973077533,21681.696410618966,24245.80149221043,26729.91517309456,29331.005715557549,31950.638125874913,34291.28930626651,36946.648512852269,39521.337151072788,42213.978088730029,44825.844193769946,47556.212563112364,50305.896892565535,52974.654400650405,55762.74759367849,58469.813486902924,61296.774235169658,64143.831315743795,66808.701375310964,69695.163836969296,72500.528501220077,75427.443839187137,78273.153435864922,81241.006340514388,84229.800853949302,87137.232328864731,90167.705249406703,93116.711213870745,96189.361374868749,99282.335841719061,102086.1067773332,105218.3274144256,108267.7494269348,111440.8468358197,114531.12825156246,117745.57913759405,120981.18151290156,124133.94743752907,127411.63194224643,130606.46792155223,133926.72504578467,137268.75027075762,140318.40306122377,143702.56056038648,{"$f":"BV242","v":147003.84381553356},150431.81469447361,153776.90689825182,157249.20144446686,160744.14967946205,164156.21855367647,167696.27025049794,171153.44390712399,174739.12410369172,178348.11783830507,181661.60349577942,185315.82023803526,188887.16745665693,192588.34140961594,196206.65546599467,199955.33286115972,203728.27189664362,207418.37182833854,211239.64883695304,214978.10261194603,218848.27960913887,222743.42437170705,226447.87053198641,230392.16096292323,234253.67733769745,238248.29759463333,242160.16872306739,246205.70358900187,250277.22479631993,254266.04103788047,258389.37008929206,262430.02587409271,266605.76444497117,270808.24511194631,274709.07500892103,278963.64008710202,283135.61803860217,287444.11647437746,291670.06926539657,296033.12702504371,300424.01366496232,304732.42410150083,309178.8260093194,313542.80053287343,318045.36175127624,322576.56061943277,326803.11206638871,331390.1910819945,335894.9725901676,340539.84263899206,345102.47460128722,349805.80572927842,354538.93796160037,359189.92893549183,363982.5453072961,368693.08778558631,373545.87768646574,378429.33420132485,383005.20764355146,387948.60872636543,392810.11316661822,397815.4349816317,402738.9389993478,407806.89877225459,{"$f":"EH242","v":412906.77067835524},417924.95126324572,423088.55602109112,428170.55689785391,433398.63243307621,438659.54633864033,443724.50340930029,449050.3642032569,454294.85333616618,459687.06312955066,464998.00116676604,470457.32776749285,475950.82987423823,481363.21883819287,486925.00965699938,492405.79653196107,498036.66602471622,503702.7023643484,509055.50525552704,514790.50589576631,520444.78668871796,526250.86935112998,531976.35480023187,537854.34134791361,543768.92227501504,549603.09928087844,555590.83829341771,561498.30606132583,567560.04873017396,573659.44668987591,579442.91151662963,585616.26372023684,591709.68873036432,597959.18958126265,604128.91043416259,610455.43965221662,616821.15233687824,623107.31578359776,629551.39911559364,635916.09125037794,642439.45032035303,649003.12822841166,655248.27178186947,661891.24663318228,668455.23910498491,675179.78629851213,681825.52483427059,688632.58601556974,695481.60193412541,702252.08041362476,709185.04687144747,716039.66131770483,723057.54711102298,730118.60270637728,736980.11388697138,744126.87670607003,751195.77017614432,758429.91908038512,765586.4010347164,772908.94403996225,780276.41205683665,787566.52807538782,795023.92777896626,802404.19051284122,{"$f":"GT242","v":809952.55897722289},817547.15292769962,824818.35536910768,832504.09931691084,840113.26061247615,847892.60615272529,855595.60233391693,863469.62843086477,871391.75479410263,879237.89385675557,887256.34636256099,895199.05847938277,903314.94718932,911480.32793773455,919320.08245979645,927583.17085037439,935771.15456371836,944134.49793986278,952423.00324689224,960887.75651082373,969404.00869937008,977845.83566883637,986465.25892323325,995010.53824505338,1003734.3207472368,1012511.0916611445,1020960.1503835947,1029841.6496830039,1038649.7285118947,1047638.6048772068,1056554.3632898803,1065651.8529017495,1074804.4792103467,1083884.4551572478,1093147.5796085377,1102338.3720304263,1111713.2664205898,1121144.8915779458,1130375.7793785285,1139920.3814684651,1149393.473712085,1159053.0849432363,1168641.5275841425,1178417.4712266363,1188252.4495202329,1198016.7858602162,1207970.1140211867,1217853.1585178601,1227926.1979345947,1238059.9781298274,1247862.3860805789,1258116.4669285663,1268301.1841251561,1278678.4353769147,1288986.7059079513,1299488.5439527587,1310053.5845747094,1320550.2346273474,{"$f":"IZ242","v":1331242.0212327454},{"$f":"JA242","v":1341865.8185375037},{"$f":"JB242","v":1352685.8083098282},{"$f":"JC242","v":1363570.8265983651},{"$f":"JD242","v":1374122.9279650922},{"$f":"JE242","v":1385136.8624463307},{"$f":"JF242","v":1396083.8373366357},{"$f":"JG242","v":1407229.6782339923},{"$f":"JH242","v":1418308.987339851},{"$f":"JI242","v":1429588.2507104743},{"$f":"JJ242","v":1440935.1777944337},{"$f":"JK242","v":1452216.231614325},{"$f":"JL242","v":1463698.8920604738},{"$f":"JM242","v":1475116.1267780925},{"$f":"JN242","v":1486736.080301834},{"$f":"JO242","v":1498425.6517118672},{"$f":"JP242","v":1509780.9774659718},{"$f":"JQ242","v":1521608.6885275596},{"$f":"JR242","v":1533372.1216520781},{"$f":"JS242","v":1545341.0903185732},{"$f":"JT242","v":1557246.2571389074},{"$f":"JU242","v":1569358.1061445861},{"$f":"JV242","v":1581542.3938290975},{"$f":"JW242","v":1593663.6117798951},{"$f":"JX242","v":1605993.2530558687},{"$f":"JY242","v":1618260.3219231835},{"$f":"JZ242","v":1630736.9862485433},{"$f":"KA242","v":1643288.1806740263},{"$f":"KB242","v":1655640.8019186428},{"$f":"KC242","v":1668340.7869546737},{"$f":"KD242","v":1680979.478851998},{"$f":"KE242","v":1693830.7399771987},{"$f":"KF242","v":1706621.2360637402},{"$f":"KG242","v":1719625.5102925051},{"$f":"KH242","v":1732707.3385772882},{"$f":"KI242","v":1745729.2131786372},{"$f":"KJ242","v":1758966.7017507723},{"$f":"KK242","v":1772144.7875801485},{"$f":"KL242","v":1785539.723461468},{"$f":"KM242","v":1799014.451846397},{"$f":"KN242","v":1812153.0111968026},{"$f":"KO242","v":1825786.3333912988},{"$f":"KP242","v":1839361.6645257203},{"$f":"KQ242","v":1853156.977825667},{"$f":"KR242","v":1866894.8840573584},{"$f":"KS242","v":1880854.0476933182},{"$f":"KT242","v":1894896.2360863104},{"$f":"KU242","v":1908881.9139178183},{"$f":"KV242","v":1923090.785837003},{"$f":"KW242","v":1937243.75574683},{"$f":"KX242","v":1951621.223941959},{"$f":"KY242","v":1966084.1125742854},{"$f":"KZ242","v":1980210.2777890596},{"$f":"LA242","v":1994843.0770163981},{"$f":"LB242","v":2009421.5329332394},{"$f":"LC242","v":2024227.7926548522},{"$f":"LD242","v":2038980.3531596083},{"$f":"LE242","v":2053962.0634171884},{"$f":"LF242","v":2069032.6539570736},{"$f":"LG242","v":2084050.533345344},{"$f":"LH242","v":2099299.6066951337},{"$f":"LI242","v":2114496.6393895647},{"$f":"LJ242","v":2129926.2428687797},{"$f":"LK242","v":2145447.2905966458},{"$f":"LL242","v":2160631.365912647},{"$f":"LM242","v":2176334.439009523},{"$f":"LN242","v":2191987.1882164245},{"$f":"LO242","v":2207875.9986279383},{"$f":"LP242","v":2223715.1938552307},{"$f":"LQ242","v":2239791.8716336074},{"$f":"LR242","v":2255963.6971056503},{"$f":"LS242","v":2272086.9938809243},{"$f":"LT242","v":2288449.932074504},{"$f":"LU242","v":2304765.0786532694},{"$f":"LV242","v":2321321.3209213298},{"$f":"LW242","v":2337975.4549664767},{"$f":"LX242","v":2354437.8133571758},{"$f":"LY242","v":2371287.7659014189},{"$f":"LZ242","v":2388091.8181822794},{"$f":"MA242","v":2405140.6584730204},{"$f":"MB242","v":2422144.3767032847},{"$f":"MC242","v":2439394.3847565982},{"$f":"MD242","v":2456746.2535546743},{"$f":"ME242","v":2474054.1926358449},{"$f":"MF242","v":2491610.7027759003},{"$f":"MG242","v":2509124.0918938117},{"$f":"MH242","v":2526887.5890014339},{"$f":"MI242","v":2544755.8838547082},{"$f":"MJ242","v":2562287.7378292531},{"$f":"MK242","v":2580364.9200332039},{"$f":"ML242","v":2598401.0506108799},{"$f":"MM242","v":2616691.1872704662},{"$f":"MN242","v":2634941.1251300522},{"$f":"MO242","v":2653446.6566645568},{"$f":"MP242","v":2672061.2293958967},{"$f":"MQ242","v":2690636.9093277878},{"$f":"MR242","v":2709470.5946216607},{"$f":"MS242","v":2728266.2726988909},{"$f":"MT242","v":2747321.5811927528},{"$f":"MU242","v":2766489.0742272353},{"$f":"MV242","v":2785320.9615140534},{"$f":"MW242","v":2804712.2042846126},{"$f":"MX242","v":2824067.7054143357},{"$f":"MY242","v":2843686.9594616992},{"$f":"MZ242","v":2863271.4048622786},{"$f":"NA242","v":2883121.28228941},{"$f":"NB242","v":2903087.8864241214},{"$f":"NC242","v":2923021.1100067077},{"$f":"ND242","v":2943222.3164801756},{"$f":"NE242","v":2963391.1105778362},{"$f":"NF242","v":2983829.6066438835},{"$f":"NG242","v":3004388.1936112568},{"$f":"NH242","v":3024612.4340801695},{"$f":"NI242","v":3045410.6806127373},{"$f":"NJ242","v":3066178.9910764657},{"$f":"NK242","v":3087221.3654569066},{"$f":"NL242","v":3108234.8228690838},{"$f":"NM242","v":3129524.1209578188},{"$f":"NN242","v":3150938.3718408234},{"$f":"NO242","v":3172325.2649814286},{"$f":"NP242","v":3193990.6981732035},{"$f":"NQ242","v":3215629.8305035685},{"$f":"NR242","v":3237549.3222948932},{"$f":"NS242","v":3259597.3674514121},{"$f":"NT242","v":3281466.7566295234},{"$f":"NU242","v":3303772.3668489247},{"$f":"NV242","v":3326054.3837980647},{"$f":"NW242","v":3348621.3826842383},{"$f":"NX242","v":3371165.8999247174},{"$f":"NY242","v":3393997.2801319105},{"$f":"NZ242","v":3416962.4228920555},{"$f":"OA242","v":3439906.784129031},{"$f":"OB242","v":3463140.86628677},{"$f":"OC242","v":3486355.3191106599},{"$f":"OD242","v":3509861.4194045579},{"$f":"OE242","v":3533505.1359645729},{"$f":"OF242","v":3556818.4458038546},{"$f":"OG242","v":3580737.0944054411},{"$f":"OH242","v":3604639.0594558544},{"$f":"OI242","v":3628837.5623434801},{"$f":"OJ242","v":3653020.5925886561},{"$f":"OK242","v":3677502.1529365634},{"$f":"OL242","v":3702126.9001518115},{"$f":"OM242","v":3726738.0260306597},{"$f":"ON242","v":3751650.7091429592},{"$f":"OO242","v":3776551.0253727371},{"$f":"OP242","v":3801754.9396888833},{"$f":"OQ242","v":3827106.1653798972},{"$f":"OR242","v":3852129.7384126917},{"$f":"OS242","v":3877775.4122840548},{"$f":"OT242","v":3903411.9259551959},{"$f":"OU242","v":3929357.2192311385},{"$f":"OV242","v":3955294.6697965283},{"$f":"OW242","v":3981543.0109762535},{"$f":"OX242","v":4007944.6261920887},{"$f":"OY242","v":4034340.4122902593},{"$f":"OZ242","v":4061050.2967322348},{"$f":"PA242","v":4087755.7162832776},{"$f":"PB242","v":4114777.397056649},{"$f":"PC242","v":4141956.7662074198},{"$f":"PD242","v":4168811.8181241252},{"$f":"PE242","v":4196306.5264309384},{"$f":"PF242","v":4223800.2565774908},{"$f":"PG242","v":4251615.7403028784},{"$f":"PH242","v":4279431.6777532585},{"$f":"PI242","v":4307571.6065675253},{"$f":"PJ242","v":4335875.6060553258},{"$f":"PK242","v":4364182.2470390415},{"$f":"PL242","v":4392816.2799331127},{"$f":"PM242","v":4421454.4363637278},{"$f":"PN242","v":4450422.2778690904},{"$f":"PO242","v":4479558.9146013372},{"$f":"PP242","v":4508538.568278865},{"$f":"PQ242","v":4538013.8346143886},{"$f":"PR242","v":4567497.017043272},{"$f":"PS242","v":4597315.7141014161},{"$f":"PT242","v":4627143.8819627715},{"$f":"PU242","v":4657309.9376658937},{"$f":"PV242","v":4687651.6254322613},{"$f":"PW242","v":4718005.158776734},{"$f":"PX242","v":4748700.1864886228},{"$f":"PY242","v":4779408.6683062371},{"$f":"PZ242","v":4810461.0768400198},{"$f":"QA242","v":4810461.0768400198},{"$f":"QB242","v":4810461.0768400198},{"$f":"QC242","v":4810461.0768400198},{"$f":"QD242","v":4810461.0768400198},{"$f":"QE242","v":4810461.0768400198},{"$f":"QF242","v":4810461.0768400198},{"$f":"QG242","v":4810461.0768400198},{"$f":"QH242","v":4810461.0768400198},{"$f":"QI242","v":4810461.0768400198},{"$f":"QJ242","v":4810461.0768400198},{"$f":"QK242","v":4810461.0768400198},{"$f":"QL242","v":4810461.0768400198},{"$f":"QM242","v":4810461.0768400198},{"$f":"QN242","v":4810461.0768400198},{"$f":"QO242","v":4810461.0768400198},{"$f":"QP242","v":4810461.0768400198},{"$f":"QQ242","v":4810461.0768400198},{"$f":"QR242","v":4810461.0768400198},{"$f":"QS242","v":4810461.0768400198},{"$f":"QT242","v":4810461.0768400198},{"$f":"QU242","v":4810461.0768400198},{"$f":"QV242","v":4810461.0768400198},{"$f":"QW242","v":4810461.0768400198},{"$f":"QX242","v":4810461.0768400198},{"$f":"QY242","v":4810461.0768400198},{"$f":"QZ242","v":4810461.0768400198},{"$f":"RA242","v":4810461.0768400198},{"$f":"RB242","v":4810461.0768400198},{"$f":"RC242","v":4810461.0768400198},{"$f":"RD242","v":4810461.0768400198},{"$f":"RE242","v":4810461.0768400198},{"$f":"RF242","v":4810461.0768400198},{"$f":"RG242","v":4810461.0768400198},{"$f":"RH242","v":4810461.0768400198},{"$f":"RI242","v":4810461.0768400198},{"$f":"RJ242","v":4810461.0768400198},{"$f":"RK242","v":4810461.0768400198},{"$f":"RL242","v":4810461.0768400198},{"$f":"RM242","v":4810461.0768400198},{"$f":"RN242","v":4810461.0768400198},{"$f":"RO242","v":4810461.0768400198},{"$f":"RP242","v":4810461.0768400198},{"$f":"RQ242","v":4810461.0768400198},{"$f":"RR242","v":4810461.0768400198},{"$f":"RS242","v":4810461.0768400198},{"$f":"RT242","v":4810461.0768400198},{"$f":"RU242","v":4810461.0768400198},{"$f":"RV242","v":4810461.0768400198},{"$f":"RW242","v":4810461.0768400198},{"$f":"RX242","v":4810461.0768400198},{"$f":"RY242","v":4810461.0768400198},{"$f":"RZ242","v":4810461.0768400198},{"$f":"SA242","v":4810461.0768400198},{"$f":"SB242","v":4810461.0768400198},{"$f":"SC242","v":4810461.0768400198},{"$f":"SD242","v":4810461.0768400198},{"$f":"SE242","v":4810461.0768400198},{"$f":"SF242","v":4810461.0768400198},{"$f":"SG242","v":4810461.0768400198},{"$f":"SH242","v":4810461.0768400198},{"$f":"SI242","v":4810461.0768400198},{"$f":"SJ242","v":4810461.0768400198},{"$f":"SK242","v":4810461.0768400198},{"$f":"SL242","v":4810461.0768400198},{"$f":"SM242","v":4810461.0768400198},{"$f":"SN242","v":4810461.0768400198},{"$f":"SO242","v":4810461.0768400198},{"$f":"SP242","v":4810461.0768400198},{"$f":"SQ242","v":4810461.0768400198},{"$f":"SR242","v":4810461.0768400198},{"$f":"SS242","v":4810461.0768400198},{"$f":"ST242","v":4810461.0768400198},{"$f":"SU242","v":4810461.0768400198},{"$f":"SV242","v":4810461.0768400198},{"$f":"SW242","v":4810461.0768400198},{"$f":"SX242","v":4810461.0768400198},{"$f":"SY242","v":4810461.0768400198},{"$f":"SZ242","v":4810461.0768400198},{"$f":"TA242","v":4810461.0768400198},{"$f":"TB242","v":4810461.0768400198},{"$f":"TC242","v":4810461.0768400198},{"$f":"TD242","v":4810461.0768400198},{"$f":"TE242","v":4810461.0768400198},{"$f":"TF242","v":4810461.0768400198},{"$f":"TG242","v":4810461.0768400198},{"$f":"TH242","v":4810461.0768400198},{"$f":"TI242","v":4810461.0768400198},{"$f":"TJ242","v":4810461.0768400198},{"$f":"TK242","v":4810461.0768400198},{"$f":"TL242","v":4810461.0768400198},{"$f":"TM242","v":4810461.0768400198},{"$f":"TN242","v":4810461.0768400198},{"$f":"TO242","v":4810461.0768400198},{"$f":"TP242","v":4810461.0768400198},{"$f":"TQ242","v":4810461.0768400198},{"$f":"TR242","v":4810461.0768400198},{"$f":"TS242","v":4810461.0768400198},{"$f":"TT242","v":4810461.0768400198},{"$f":"TU242","v":4810461.0768400198},{"$f":"TV242","v":4810461.0768400198},{"$f":"TW242","v":4810461.0768400198},{"$f":"TX242","v":4810461.0768400198},{"$f":"TY242","v":4810461.0768400198},{"$f":"TZ242","v":4810461.0768400198},{"$f":"UA242","v":4810461.0768400198},{"$f":"UB242","v":4810461.0768400198},{"$f":"UC242","v":4810461.0768400198},{"$f":"UD242","v":4810461.0768400198},{"$f":"UE242","v":4810461.0768400198},{"$f":"UF242","v":4810461.0768400198},{"$f":"UG242","v":4810461.0768400198},{"$f":"UH242","v":4810461.0768400198},{"$f":"UI242","v":4810461.0768400198},{"$f":"UJ242","v":4810461.0768400198},{"$f":"UK242","v":4810461.0768400198},{"$f":"UL242","v":4810461.0768400198},{"$f":"UM242","v":4810461.0768400198},{"$f":"UN242","v":4810461.0768400198},{"$f":"UO242","v":4810461.0768400198},{"$f":"UP242","v":4810461.0768400198},{"$f":"UQ242","v":4810461.0768400198},{"$f":"UR242","v":4810461.0768400198},{"$f":"US242","v":4810461.0768400198},{"$f":"UT242","v":4810461.0768400198},{"$f":"UU242","v":4810461.0768400198},{"$f":"UV242","v":4810461.0768400198},{"$f":"UW242","v":4810461.0768400198},{"$f":"UX242","v":4810461.0768400198},{"$f":"UY242","v":4810461.0768400198},{"$f":"UZ242","v":4810461.0768400198},{"$f":"VA242","v":4810461.0768400198},{"$f":"VB242","v":4810461.0768400198},{"$f":"VC242","v":4810461.0768400198},{"$f":"VD242","v":4810461.0768400198},{"$f":"VE242","v":4810461.0768400198},{"$f":"VF242","v":4810461.0768400198},{"$f":"VG242","v":4810461.0768400198},{"$f":"VH242","v":4810461.0768400198},{"$f":"VI242","v":4810461.0768400198},{"$f":"VJ242","v":4810461.0768400198},{"$f":"VK242","v":4810461.0768400198},{"$f":"VL242","v":4810461.0768400198},{"$f":"VM242","v":4810461.0768400198},{"$f":"VN242","v":4810461.0768400198},{"$f":"VO242","v":4810461.0768400198},{"$f":"VP242","v":4810461.0768400198},{"$f":"VQ242","v":4810461.0768400198},{"$f":"VR242","v":4810461.0768400198},{"$f":"VS242","v":4810461.0768400198},{"$f":"VT242","v":4810461.0768400198},{"$f":"VU242","v":4810461.0768400198},{"$f":"VV242","v":4810461.0768400198},{"$f":"VW242","v":4810461.0768400198},{"$f":"VX242","v":4810461.0768400198},{"$f":"VY242","v":4810461.0768400198},{"$f":"VZ242","v":4810461.0768400198},{"$f":"WA242","v":4810461.0768400198},{"$f":"WB242","v":4810461.0768400198},{"$f":"WC242","v":4810461.0768400198},{"$f":"WD242","v":4810461.0768400198},{"$f":"WE242","v":4810461.0768400198},{"$f":"WF242","v":4810461.0768400198},{"$f":"WG242","v":4810461.0768400198},{"$f":"WH242","v":4810461.0768400198},{"$f":"WI242","v":4810461.0768400198},{"$f":"WJ242","v":4810461.0768400198},{"$f":"WK242","v":4810461.0768400198},{"$f":"WL242","v":4810461.0768400198},{"$f":"WM242","v":4810461.0768400198},{"$f":"WN242","v":4810461.0768400198},{"$f":"WO242","v":4810461.0768400198},{"$f":"WP242","v":4810461.0768400198},{"$f":"WQ242","v":4810461.0768400198},{"$f":"WR242","v":4810461.0768400198},{"$f":"WS242","v":4810461.0768400198},{"$f":"WT242","v":4810461.0768400198},{"$f":"WU242","v":4810461.0768400198},{"$f":"WV242","v":4810461.0768400198},{"$f":"WW242","v":4810461.0768400198},{"$f":"WX242","v":4810461.0768400198},{"$f":"WY242","v":4810461.0768400198},{"$f":"WZ242","v":4810461.0768400198},{"$f":"XA242","v":4810461.0768400198},{"$f":"XB242","v":4810461.0768400198},{"$f":"XC242","v":4810461.0768400198},{"$f":"XD242","v":4810461.0768400198},{"$f":"XE242","v":4810461.0768400198},{"$f":"XF242","v":4810461.0768400198},{"$f":"XG242","v":4810461.0768400198},{"$f":"XH242","v":4810461.0768400198},{"$f":"XI242","v":4810461.0768400198},{"$f":"XJ242","v":4810461.0768400198},{"$f":"XK242","v":4810461.0768400198},{"$f":"XL242","v":4810461.0768400198},{"$f":"XM242","v":4810461.0768400198},{"$f":"XN242","v":4810461.0768400198},{"$f":"XO242","v":4810461.0768400198},{"$f":"XP242","v":4810461.0768400198},{"$f":"XQ242","v":4810461.0768400198},{"$f":"XR242","v":4810461.0768400198},{"$f":"XS242","v":4810461.0768400198},{"$f":"XT242","v":4810461.0768400198},{"$f":"XU242","v":4810461.0768400198},{"$f":"XV242","v":4810461.0768400198},{"$f":"XW242","v":4810461.0768400198},{"$f":"XX242","v":4810461.0768400198},{"$f":"XY242","v":4810461.0768400198},{"$f":"XZ242","v":4810461.0768400198},{"$f":"YA242","v":4810461.0768400198},{"$f":"YB242","v":4810461.0768400198},{"$f":"YC242","v":4810461.0768400198},{"$f":"YD242","v":4810461.0768400198},{"$f":"YE242","v":4810461.0768400198},{"$f":"YF242","v":4810461.0768400198},{"$f":"YG242","v":4810461.0768400198},{"$f":"YH242","v":4810461.0768400198},{"$f":"YI242","v":4810461.0768400198},{"$f":"YJ242","v":4810461.0768400198},{"$f":"YK242","v":4810461.0768400198},{"$f":"YL242","v":4810461.0768400198},{"$f":"YM242","v":4810461.0768400198},{"$f":"YN242","v":4810461.0768400198},{"$f":"YO242","v":4810461.0768400198},{"$f":"YP242","v":4810461.0768400198},{"$f":"YQ242","v":4810461.0768400198},{"$f":"YR242","v":4810461.0768400198},{"$f":"YS242","v":4810461.0768400198},{"$f":"YT242","v":4810461.0768400198},{"$f":"YU242","v":4810461.0768400198},{"$f":"YV242","v":4810461.0768400198},{"$f":"YW242","v":4810461.0768400198},{"$f":"YX242","v":4810461.0768400198},{"$f":"YY242","v":4810461.0768400198},{"$f":"YZ242","v":4810461.0768400198},{"$f":"ZA242","v":4810461.0768400198},{"$f":"ZB242","v":4810461.0768400198},{"$f":"ZC242","v":4810461.0768400198},{"$f":"ZD242","v":4810461.0768400198},{"$f":"ZE242","v":4810461.0768400198},{"$f":"ZF242","v":4810461.0768400198},{"$f":"ZG242","v":4810461.0768400198},{"$f":"ZH242","v":4810461.0768400198},{"$f":"ZI242","v":4810461.0768400198},{"$f":"ZJ242","v":4810461.0768400198},{"$f":"ZK242","v":4810461.0768400198},{"$f":"ZL242","v":4810461.0768400198},{"$f":"ZM242","v":4810461.0768400198},{"$f":"ZN242","v":4810461.0768400198},{"$f":"ZO242","v":4810461.0768400198},{"$f":"ZP242","v":4810461.0768400198},{"$f":"ZQ242","v":4810461.0768400198},{"$f":"ZR242","v":4810461.0768400198},{"$f":"ZS242","v":4810461.0768400198},{"$f":"ZT242","v":4810461.0768400198},{"$f":"ZU242","v":4810461.0768400198},{"$f":"ZV242","v":4810461.0768400198},{"$f":"ZW242","v":4810461.0768400198},{"$f":"ZX242","v":4810461.0768400198},{"$f":"ZY242","v":4810461.0768400198},{"$f":"ZZ242","v":4810461.0768400198},{"$f":"AAA242","v":4810461.0768400198},{"$f":"AAB242","v":4810461.0768400198},{"$f":"AAC242","v":4810461.0768400198},{"$f":"AAD242","v":4810461.0768400198},{"$f":"AAE242","v":4810461.0768400198},{"$f":"AAF242","v":4810461.0768400198},{"$f":"AAG242","v":4810461.0768400198},{"$f":"AAH242","v":4810461.0768400198},{"$f":"AAI242","v":4810461.0768400198},{"$f":"AAJ242","v":4810461.0768400198},{"$f":"AAK242","v":4810461.0768400198},{"$f":"AAL242","v":4810461.0768400198},{"$f":"AAM242","v":4810461.0768400198},{"$f":"AAN242","v":4810461.0768400198},{"$f":"AAO242","v":4810461.0768400198},{"$f":"AAP242","v":4810461.0768400198},{"$f":"AAQ242","v":4810461.0768400198},{"$f":"AAR242","v":4810461.0768400198},{"$f":"AAS242","v":4810461.0768400198},{"$f":"AAT242","v":4810461.0768400198},{"$f":"AAU242","v":4810461.0768400198},{"$f":"AAV242","v":4810461.0768400198},{"$f":"AAW242","v":4810461.0768400198},{"$f":"AAX242","v":4810461.0768400198},{"$f":"AAY242","v":4810461.0768400198},{"$f":"AAZ242","v":4810461.0768400198},{"$f":"ABA242","v":4810461.0768400198},{"$f":"ABB242","v":4810461.0768400198},{"$f":"ABC242","v":4810461.0768400198},{"$f":"ABD242","v":4810461.0768400198},{"$f":"ABE242","v":4810461.0768400198},{"$f":"ABF242","v":4810461.0768400198},{"$f":"ABG242","v":4810461.0768400198},{"$f":"ABH242","v":4810461.0768400198},{"$f":"ABI242","v":4810461.0768400198},{"$f":"ABJ242","v":4810461.0768400198},{"$f":"ABK242","v":4810461.0768400198},{"$f":"ABL242","v":4810461.0768400198},{"$f":"ABM242","v":4810461.0768400198},{"$f":"ABN242","v":4810461.0768400198},{"$f":"ABO242","v":4810461.0768400198},{"$f":"ABP242","v":4810461.0768400198},{"$f":"ABQ242","v":4810461.0768400198},{"$f":"ABR242","v":4810461.0768400198},{"$f":"ABS242","v":4810461.0768400198},{"$f":"ABT242","v":4810461.0768400198},{"$f":"ABU242","v":4810461.0768400198},{"$f":"ABV242","v":4810461.0768400198},{"$f":"ABW242","v":4810461.0768400198},{"$f":"ABX242","v":4810461.0768400198},{"$f":"ABY242","v":4810461.0768400198}]
[null,null,null,"Reinvestment income","EUR",{"$f":"F71","v":5.6798332478966707E-3},null,null,"EUR",null,{"$f":"K239*$F$240*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,13.653705946124585,25.753358681895001,39.599849043486607,52.994690894553855,67.042572565623047,80.638026088322761,94.88973833676657,109.24586709846345,123.14842014383551,137.71210943735952,151.82146091360016,166.59522145747104,181.47429671885931,194.76880511497609,209.85080262165039,224.47460475199711,239.76835627435037,254.60332021681046,270.11135726000697,285.72910573565554,300.88720336064983,316.72310777664518,332.09879064122839,348.15545628973263,364.32626575463723,379.46228332029125,395.85690877882388,411.79091227130999,428.415303321674,444.57845930274311,461.43536890543783,478.41122335397665,494.92494931118256,512.1375301621274,528.88739228733584,546.33953283092728,563.90711204263926,579.83206342222672,597.62255433653229,614.94276287004993,632.96542703184923,650.51771016234215,668.77525517855531,687.15293712680034,705.06012184833537,723.67682327434477,741.82295889118234,760.68146569696353,779.66361168507422,796.98513099890476,816.206581278768,{"$f":"BW239*$F$240*BW7","v":834.95731967207689},854.42762264310215,873.42718855940154,893.14924256948404,912.99996575428747,932.37994799016394,952.48685131704349,972.12302119570074,992.48908679249075,1012.9875693977984,1031.80761540155,1052.5629571492354,1072.8476138213459,1093.8696646956118,1114.4210851743635,1135.7129476790608,1157.1426122550893,1178.1017645351915,1199.8059807381433,1221.0397747850732,1243.0217347689741,1265.1455074967794,1286.1861439629772,1308.5890558919727,1330.5218249847128,1353.2106019327787,1375.4293776295456,1398.4073410666056,1421.5329025894471,1444.1887136980129,1467.6085351362385,1490.5587862060554,1514.2762849754554,1538.1456743913836,1560.30173773461,1584.4669579210024,1608.1630969994249,1632.6346496634521,1656.6373568299243,1681.4187973556616,1706.3583012808167,1730.8293541238531,1756.0841755133922,1780.8708231052485,1806.4446200142229,1832.1810739984101,1856.1871814307763,1882.2410253343432,1907.8274331189748,1934.2095204544473,1960.1245091718074,1986.8386456884393,2013.7220475082729,2040.1389006774489,2067.3601624904368,2094.1152582742588,2121.6782956983311,2149.4155143760854,2175.4057124914116,2203.483406319267,2231.0959408738117,2259.5253341351481,2287.4900159511249,2316.2751823682834,{"$f":"EI239*$F$240*EI7","v":2345.2416043805683},2373.7440333105787,2403.0724472931865,2431.9373648388637,2461.6319620863346,2491.5130758014798,2520.2811873705832,2550.5311885817673,2580.3190123270983,2610.9458647911974,2641.1111072324925,2672.1191719704275,2703.3213478837101,2734.062814671729,2765.6528590822327,2796.7828145992758,2828.7652143587934,2860.9473559444268,2891.3503837751809,2923.9242310883205,2956.0396031290707,2989.0171844750753,3021.5369870892328,3054.9229705134449,3088.5168039105711,3121.653956442588,3155.6633155657364,3189.2167474047792,3223.6464349554967,3258.289998279165,3291.1391140902015,3326.202725187226,3360.8123631533131,3396.308485869004,3431.3514714995467,3467.2851024960396,3503.441289048938,3539.1456491953286,3575.7469679566152,3611.8973579563899,3648.9489496900023,3686.229545700679,3721.700919693496,3759.4319091189241,3796.7142917992119,3834.9085985260581,3872.6552852182872,3911.3182576362969,3950.2195259658829,3988.6747147379124,4028.0528081316061,4066.9858751649713,4106.8462962238018,4146.9519145595414,4185.924153893895,4226.516574968643,4266.6667111258112,4307.755470592353,4348.4030947345364,4389.9939179548846,4431.8399077499434,4473.2465510931343,4515.6033378723741,4557.5219995264497,{"$f":"GU239*$F$240*GU7","v":4600.3954736978194},4643.5315009220121,4684.8307183009092,4728.4844623104618,4771.703229625623,4815.8886150720064,4859.6403488903597,4904.3635041106099,4949.3598608225675,4993.9246223382443,5039.4680954773985,5084.5813758369941,5130.6782703679246,5177.0562714245052,5221.5847698142607,5268.5177339853744,5315.0241161136619,5362.526511885063,5409.6038399032968,5457.6822269270169,5506.0531192549952,5554.0012887491612,5602.9581755271784,5651.493937131816,5701.0435670351371,5750.8941622811217,5798.8834069263257,5849.3288419382816,5899.3572609207104,5950.4125797616425,6001.0526008241595,6052.7248247940488,6104.7102160071936,6156.282965280504,6208.8959675183451,6261.0981358907047,6314.3459727434747,6367.9160308939245,6420.3459343312779,6474.5576826196439,6528.3632669053486,6583.2282479377973,6637.6890032451665,6693.214732975367,6749.0757696796791,6804.5355718671626,6861.0688160830687,6917.2028608057162,6974.4160449922592,7031.9742266720186,7087.6502692601434,7145.8917385871628,7203.7392339407788,7262.6802906222947,7321.22954831279,7380.8782372037131,7440.8859061936473,7500.5051281541573,7561.2326931949128,7621.5740903453943,7683.0298279961444,7744.8549167753399,7804.7890929532523,7867.3464042099467,{"$f":"JG239*$F$240*JG7","v":7929.5233961557906},7992.8299138603634,8055.7585420835439,8119.822877187793,8184.2715309007244,8248.3460354582548,8313.5656320345988,8378.4136213827696,8444.4130197459308,8510.8078360943,8575.3041928531602,8642.4836193872834,8709.2979579573312,8777.2797041323229,8844.8990664602152,8913.6923491361722,8982.8970714285988,9051.7435681505413,9121.7738746044542,9191.4487802112671,9262.3141530692919,9333.602844467965,9403.7636733118143,9475.8974705672517,9547.6831330155965,9620.6761532319124,9693.324038161345,9767.1861472906494,9841.4887505258357,9915.4508268365189,9990.6375545471838,10065.48688458451,10141.567886756673,10218.102097043769,10292.726923271666,10370.161919951253,10447.267537079748,10525.622616225937,10603.651632797184,10682.937354529538,10762.694643037285,10842.130960979055,10922.834984120746,11003.221493171062,11084.883115046332,11167.029910760846,11247.264173613003,11330.376033174236,11413.179231793707,11497.276318037517,11581.068401684039,11666.162017715396,11751.760458929273,11837.059509591674,11923.671703403425,12009.988314970627,12097.625889813733,12185.782852740658,12272.025868559049,12361.216705228839,12450.121710595186,12540.367504240028,12630.331491911929,12721.644340873276,{"$f":"LS239*$F$240*LS7","v":12813.497612868567},12905.075249958472,12998.014010343646,13090.681322326025,13184.718017620386,13279.31072188494,13372.814172411223,13468.519093097497,13563.963307941722,13660.797877863153,13757.376162005274,13855.353331272969,13953.909052585423,14052.215260431227,14151.933310441747,14251.406440237013,14352.300141707801,14453.789076898649,14553.36708400054,14656.042464510825,14758.484678629315,14862.369604937008,14966.026208763933,15071.134542043612,15176.862211138467,15282.368975617908,15389.341167530471,15496.097484790285,15604.328459522651,15713.196623738731,15820.158603271044,15930.297628677301,16040.233647523604,16151.667738960752,16262.90412308858,16375.648116865874,16489.055098877798,16602.272484919929,16717.011969095558,16831.567356381434,16947.654605874373,17064.423951661436,17179.294265090222,17297.424837243852,17415.385377518378,17534.902555139095,17654.255489202042,17775.175152310821,17896.804526454911,18018.278513184134,18141.334560956861,18264.241224222504,18388.740282475868,18513.969502406992,18638.183986172018,18764.8761327108,18891.434273408722,19019.611063987657,19147.66016256791,19277.338594964094,19407.776776355862,19538.096922161385,19670.062634485275,19801.916855466134,{"$f":"OE239*$F$240*OE7","v":19935.427585443809},20069.719952865227,20202.135665208894,20337.989600780944,20473.748776564345,20611.192237814805,20748.547817036248,20887.598997460678,21027.463455414898,21167.250546449748,21308.750432285302,21450.180076290337,21593.334106800321,21737.324841355075,21879.454563447911,22025.117714567194,22170.7288372767,22318.093776651829,22465.414170738804,22614.500371673545,22764.457143574618,22914.380807059377,23066.088496760389,23217.77082662543,23371.249467496076,23525.623752055479,23678.155968805975,23834.321327188234,23990.481129783322,24148.468439053107,24306.45832540519,24466.288428677908,24627.050426017166,24787.827426612748,24950.463958665863,25113.123911718936,25277.656421020896,25443.147659064598,25607.74725953475,25775.161857257866,25942.621417071241,26111.986644031047,26281.405663573816,26452.743829714313,26625.079556687029,26797.482564568105,26971.825203511202,27146.244259531315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ239*$F$240*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC239*$F$240*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO239*$F$240*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA239*$F$240*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM239*$F$240*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K68","v":0},0,0,0,0,0,0,0,0,0,0,0,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,{"$f":"BW68","v":2593.0135592679781},2490.6645811351209,2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,{"$f":"EI68","v":2672.9389805099445},2789.8607245348608,2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,{"$f":"GU68","v":2994.1984767789563},2627.6709404859785,3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,{"$f":"JG68","v":3216.317501200906},3086.4791919982326,3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,3333.1604981722408,2920.4572533617475,3340.5952712244716,3205.1692144704002,3348.0457628668742,3212.2836154655861,3355.5120031625893,3359.2510384625443,3222.9831884706241,3366.7409582056125,3230.1349257062288,3374.2467019578544,3378.0055172798902,2959.135304013289,3385.5350537255194,3248.0798836668409,3393.08048981923,3255.2841867186953,3400.6418558958921,3404.4285221698751,3266.1189293412981,3412.0138401980312,3273.3609910277191,3419.6151642447076,3423.4218380524721,2998.2924632609042,3431.0472283166455,3291.5325016726501,3438.6887009184939,3298.8277230525173,3446.3462864651292,3450.181131169883,{"$f":"LS68","v":3309.7991624055289},3457.8629436213932,3317.1325684219205,3465.5609457342107,3469.4160275262516,3183.0476688142089,3477.1383718317393,3335.5331877628942,3484.8769827991155,3342.9203524009881,3492.6318913081905,3496.5154668032428,3354.0300285855719,3504.294879624018,3361.4558074698825,3512.0906673850541,3515.994711566098,3078.0648976461703,3523.8151199499989,3380.0881131647802,3531.6519809571855,3387.5682546492526,3539.5053257405534,3543.4381892960391,3398.8177207527015,3551.3163182549943,3406.336909699668,3559.2110090716551,3563.164574959952,3118.6906630794942,3571.0841672880629,3425.2035010455929,3579.020399840203,3432.7776616189954,3586.9733040426727,3590.9560178459674,3444.1684837085786,3598.9339885479822,3451.7821285650634,3606.9287096655635,3610.9323614990062,3159.816517251485,3618.95226747777,3470.8856264847213,3626.989002922398,3478.5548570377532,3635.0425995328446,3639.0757306939631,3490.0886141504752,3647.1546785903729,3497.7977694080673,3655.2505671021254,3659.3048740431232,3355.4196757038771,3667.4262332290464,3517.1408164291915,3675.5646127650834,3524.9061764916487,3683.7200446250217,3687.8041651807453,3536.5844606197852,3695.9852355772518,3544.3901894045425,3704.1834384318581,{"$f":"OE68","v":3708.2889745709081},3243.5898864167234,3716.5129363773904,3563.9754496321716,3724.7541110615221,3571.8380073609951,3733.0125308710303,3737.148217787696,3583.6624234332385,3745.4325658496273,3591.5657974925148,3753.7342398560013,3757.8915842139268,3286.2481914393247,3766.2193079153685,3611.3959565738264,3774.5644386657027,3619.3567887381587,3782.9270089866122,3787.1148441615428,3631.3289545962489,3795.5036349163411,3639.3310542824602,3803.9099467456608,3808.1196832744422,3329.4281646495674,3816.5523380075647,3659.4088193639586,3825.0025956044706,3667.4690113271058,3833.4704888607439,3837.7110591222413,3679.5905576977775,3846.2054674591127,3687.6924719490498,3854.7175936439667,3858.9803112261361,3536.5060184632948,3867.5190759884072,3708.0205716258133,3876.0756410724462,3716.1812173239987,3884.650039547595,3888.9439366534771,3728.4537877861044,3897.5451473200728,3736.6566141036574,3906.1642742506506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K239:K241)","v":0},0,0,0,0,0,0,0,0,0,0,0,2403.8920422850024,4534.1751347069676,6972.0090916667386,9330.3251313194105,11803.61634568232,14197.252378524361,16706.430311471853,19233.991973077533,21681.696410618966,24245.80149221043,26729.91517309456,29331.005715557549,31950.638125874913,34291.28930626651,36946.648512852269,39521.337151072788,42213.978088730029,44825.844193769946,47556.212563112364,50305.896892565535,52974.654400650405,55762.74759367849,58469.813486902924,61296.774235169658,64143.831315743795,66808.701375310964,69695.163836969296,72500.528501220077,75427.443839187137,78273.153435864922,81241.006340514388,84229.800853949302,87137.232328864731,90167.705249406703,93116.711213870745,96189.361374868749,99282.335841719061,102086.1067773332,105218.3274144256,108267.7494269348,111440.8468358197,114531.12825156246,117745.57913759405,120981.18151290156,124133.94743752907,127411.63194224643,130606.46792155223,133926.72504578467,137268.75027075762,140318.40306122377,143702.56056038648,147003.84381553356,{"$f":"SUM(BW239:BW241)","v":150431.81469447361},153776.90689825182,157249.20144446686,160744.14967946205,164156.21855367647,167696.27025049794,171153.44390712399,174739.12410369172,178348.11783830507,181661.60349577942,185315.82023803526,188887.16745665693,192588.34140961594,196206.65546599467,199955.33286115972,203728.27189664362,207418.37182833854,211239.64883695304,214978.10261194603,218848.27960913887,222743.42437170705,226447.87053198641,230392.16096292323,234253.67733769745,238248.29759463333,242160.16872306739,246205.70358900187,250277.22479631993,254266.04103788047,258389.37008929206,262430.02587409271,266605.76444497117,270808.24511194631,274709.07500892103,278963.64008710202,283135.61803860217,287444.11647437746,291670.06926539657,296033.12702504371,300424.01366496232,304732.42410150083,309178.8260093194,313542.80053287343,318045.36175127624,322576.56061943277,326803.11206638871,331390.1910819945,335894.9725901676,340539.84263899206,345102.47460128722,349805.80572927842,354538.93796160037,359189.92893549183,363982.5453072961,368693.08778558631,373545.87768646574,378429.33420132485,383005.20764355146,387948.60872636543,392810.11316661822,397815.4349816317,402738.9389993478,407806.89877225459,412906.77067835524,{"$f":"SUM(EI239:EI241)","v":417924.95126324572},423088.55602109112,428170.55689785391,433398.63243307621,438659.54633864033,443724.50340930029,449050.3642032569,454294.85333616618,459687.06312955066,464998.00116676604,470457.32776749285,475950.82987423823,481363.21883819287,486925.00965699938,492405.79653196107,498036.66602471622,503702.7023643484,509055.50525552704,514790.50589576631,520444.78668871796,526250.86935112998,531976.35480023187,537854.34134791361,543768.92227501504,549603.09928087844,555590.83829341771,561498.30606132583,567560.04873017396,573659.44668987591,579442.91151662963,585616.26372023684,591709.68873036432,597959.18958126265,604128.91043416259,610455.43965221662,616821.15233687824,623107.31578359776,629551.39911559364,635916.09125037794,642439.45032035303,649003.12822841166,655248.27178186947,661891.24663318228,668455.23910498491,675179.78629851213,681825.52483427059,688632.58601556974,695481.60193412541,702252.08041362476,709185.04687144747,716039.66131770483,723057.54711102298,730118.60270637728,736980.11388697138,744126.87670607003,751195.77017614432,758429.91908038512,765586.4010347164,772908.94403996225,780276.41205683665,787566.52807538782,795023.92777896626,802404.19051284122,809952.55897722289,{"$f":"SUM(GU239:GU241)","v":817547.15292769962},824818.35536910768,832504.09931691084,840113.26061247615,847892.60615272529,855595.60233391693,863469.62843086477,871391.75479410263,879237.89385675557,887256.34636256099,895199.05847938277,903314.94718932,911480.32793773455,919320.08245979645,927583.17085037439,935771.15456371836,944134.49793986278,952423.00324689224,960887.75651082373,969404.00869937008,977845.83566883637,986465.25892323325,995010.53824505338,1003734.3207472368,1012511.0916611445,1020960.1503835947,1029841.6496830039,1038649.7285118947,1047638.6048772068,1056554.3632898803,1065651.8529017495,1074804.4792103467,1083884.4551572478,1093147.5796085377,1102338.3720304263,1111713.2664205898,1121144.8915779458,1130375.7793785285,1139920.3814684651,1149393.473712085,1159053.0849432363,1168641.5275841425,1178417.4712266363,1188252.4495202329,1198016.7858602162,1207970.1140211867,1217853.1585178601,1227926.1979345947,1238059.9781298274,1247862.3860805789,1258116.4669285663,1268301.1841251561,1278678.4353769147,1288986.7059079513,1299488.5439527587,1310053.5845747094,1320550.2346273474,1331242.0212327454,{"$f":"SUM(JA239:JA241)","v":1341865.8185375037},1352685.8083098282,1363570.8265983651,1374122.9279650922,1385136.8624463307,1396083.8373366357,1407229.6782339923,1418308.987339851,1429588.2507104743,1440935.1777944337,1452216.231614325,1463698.8920604738,1475116.1267780925,1486736.080301834,1498425.6517118672,1509780.9774659718,1521608.6885275596,1533372.1216520781,1545341.0903185732,1557246.2571389074,1569358.1061445861,1581542.3938290975,1593663.6117798951,1605993.2530558687,1618260.3219231835,1630736.9862485433,1643288.1806740263,1655640.8019186428,1668340.7869546737,1680979.478851998,1693830.7399771987,1706621.2360637402,1719625.5102925051,1732707.3385772882,1745729.2131786372,1758966.7017507723,1772144.7875801485,1785539.723461468,1799014.451846397,1812153.0111968026,1825786.3333912988,1839361.6645257203,1853156.977825667,1866894.8840573584,1880854.0476933182,1894896.2360863104,1908881.9139178183,1923090.785837003,1937243.75574683,1951621.223941959,1966084.1125742854,1980210.2777890596,1994843.0770163981,2009421.5329332394,2024227.7926548522,2038980.3531596083,2053962.0634171884,2069032.6539570736,2084050.533345344,2099299.6066951337,2114496.6393895647,2129926.2428687797,2145447.2905966458,2160631.365912647,{"$f":"SUM(LM239:LM241)","v":2176334.439009523},2191987.1882164245,2207875.9986279383,2223715.1938552307,2239791.8716336074,2255963.6971056503,2272086.9938809243,2288449.932074504,2304765.0786532694,2321321.3209213298,2337975.4549664767,2354437.8133571758,2371287.7659014189,2388091.8181822794,2405140.6584730204,2422144.3767032847,2439394.3847565982,2456746.2535546743,2474054.1926358449,2491610.7027759003,2509124.0918938117,2526887.5890014339,2544755.8838547082,2562287.7378292531,2580364.9200332039,2598401.0506108799,2616691.1872704662,2634941.1251300522,2653446.6566645568,2672061.2293958967,2690636.9093277878,2709470.5946216607,2728266.2726988909,2747321.5811927528,2766489.0742272353,2785320.9615140534,2804712.2042846126,2824067.7054143357,2843686.9594616992,2863271.4048622786,2883121.28228941,2903087.8864241214,2923021.1100067077,2943222.3164801756,2963391.1105778362,2983829.6066438835,3004388.1936112568,3024612.4340801695,3045410.6806127373,3066178.9910764657,3087221.3654569066,3108234.8228690838,3129524.1209578188,3150938.3718408234,3172325.2649814286,3193990.6981732035,3215629.8305035685,3237549.3222948932,3259597.3674514121,3281466.7566295234,3303772.3668489247,3326054.3837980647,3348621.3826842383,3371165.8999247174,{"$f":"SUM(NY239:NY241)","v":3393997.2801319105},3416962.4228920555,3439906.784129031,3463140.86628677,3486355.3191106599,3509861.4194045579,3533505.1359645729,3556818.4458038546,3580737.0944054411,3604639.0594558544,3628837.5623434801,3653020.5925886561,3677502.1529365634,3702126.9001518115,3726738.0260306597,3751650.7091429592,3776551.0253727371,3801754.9396888833,3827106.1653798972,3852129.7384126917,3877775.4122840548,3903411.9259551959,3929357.2192311385,3955294.6697965283,3981543.0109762535,4007944.6261920887,4034340.4122902593,4061050.2967322348,4087755.7162832776,4114777.397056649,4141956.7662074198,4168811.8181241252,4196306.5264309384,4223800.2565774908,4251615.7403028784,4279431.6777532585,4307571.6065675253,4335875.6060553258,4364182.2470390415,4392816.2799331127,4421454.4363637278,4450422.2778690904,4479558.9146013372,4508538.568278865,4538013.8346143886,4567497.017043272,4597315.7141014161,4627143.8819627715,4657309.9376658937,4687651.6254322613,4718005.158776734,4748700.1864886228,4779408.6683062371,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,{"$f":"SUM(QK239:QK241)","v":4810461.0768400198},4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,{"$f":"SUM(SW239:SW241)","v":4810461.0768400198},4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,{"$f":"SUM(VI239:VI241)","v":4810461.0768400198},4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,{"$f":"SUM(XU239:XU241)","v":4810461.0768400198},4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,{"$f":"SUM(AAG239:AAG241)","v":4810461.0768400198},4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198,4810461.0768400198]
[]
[null,null,null,"Cash accumulated in final period","EUR",{"$f":"H7+H6","v":432},{"$f":"LOOKUP(F244,3:3,242:242)","v":4810461.0768400198}]
[null,null,null,"Investment","EUR",null,{"$f":"G236","v":445754.08210861444}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G244/G245","v":10.791737574414139}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":420}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G246^(1/(G247))-1","v":5.6798332478966707E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G248)^(months)-1","v":7.0328023776282445E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K70:IZ70,F240,F240)","v":4.6549841594996089E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K68)","v":false},false,false,false,false,false,false,false,false,false,false,false,2403.8920422850024,2116.6293864758409,2412.0805982778757,2318.7161906091851,2420.2965234683566,2326.5934602764191,2428.5399068591692,2432.6719232689143,2338.458570442971,2440.9566614476271,2346.4015714467705,2449.269081549387,2453.0371888598929,2159.176883672736,2460.5904014707858,2364.8378355988707,2468.1663329052458,2372.0977487655709,2475.7650491256099,2479.5729721931675,2383.028402349214,2487.205989667435,2390.3427854477836,2494.8619576255091,2498.9016242844104,2300.5437938125328,2507.0001783380476,2409.5077554719583,2515.1244256957411,2417.2942933561089,2523.2744453467162,2527.3591445294796,2429.0202515614483,2535.547971230782,2436.8684343019172,2543.7627687106656,2546.634934019381,2239.8638235715048,2552.3885736701686,2451.799458172673,2558.1546460148479,2457.3159887109282,2563.933175869247,2566.8271201289608,2465.6129875007196,2572.6243828690276,2471.1591560314587,2578.4341653412675,2581.3437592760147,2269.9891787810802,2587.1723681638091,2485.0766738683142,{"$f":"IF(BW7,BW68)","v":2593.0135592679781},2490.6645811351209,2598.8673576556253,2601.798992425709,2499.0689084601563,2607.6717488313034,2504.6868053089984,2613.5571753720214,2616.5046478208801,2300.4980880765352,2622.4091268542916,2518.7842614724213,2628.3263391376472,2524.4443916831124,2634.256309990692,2637.2260878048173,2532.9573194398386,2643.1752440793271,2538.6477942548581,2649.1372224077677,2652.1230277992277,2439.3006527825833,2658.1042869738221,2552.9273188822435,2664.0984319511563,2558.6605265012749,2670.1054883049646,2673.1138662514463,2567.2833389710722,2679.1403377136003,2573.0472496644138,2685.1797846723966,2688.2043819996525,2362.6842225833857,2694.2633404464013,2587.5109935791593,2700.3353387758984,2593.3181413556331,2706.4204028171707,2709.4678425629645,2602.0521352577143,2715.5725536946975,2607.8903480406088,2721.6903952975645,2724.7542481422984,2394.3703729575609,2730.8918341750186,2622.5404828387627,2737.0426157055044,2628.4224418407221,2743.2066188193676,2746.2935866335438,2637.2689263831953,2752.4774711268142,2643.1823157997346,2758.6746426051918,2761.7782191608239,2426.4579278505125,2767.9953703225451,2658.0210339334985,2774.2258741396795,2663.9786835809546,2780.4697569556729,2783.5967237323498,{"$f":"IF(EI7,EI68)","v":2672.9389805099445},2789.8607245348608,2678.9284294695576,2796.1381703834395,2799.2819434778203,2573.4439948584777,2805.5796065860241,2693.9579443275084,2811.890781057351,2699.9921724241321,2818.2154934942969,2821.3829347749934,2709.0676160708995,2827.7280041347567,2715.1340158794769,2834.0866781558479,2837.2711252733716,2491.8555352341887,2843.6502564640673,2730.3565618633575,2850.0430592828816,2736.4682646267911,2856.4495605925467,2859.657956587942,2745.6602019527468,2866.0850560966373,2751.8044523423559,2872.5259214433299,2875.7515247464307,2525.1748284745731,2882.2130895169944,2767.2222849403101,2888.6884877449756,2773.4123670310282,2895.1777465544919,2898.4275821655519,2782.7221576705751,2904.9376828006289,2788.9451668276997,2911.4617120186658,2914.7289583686793,2558.9140077570623,2921.2739316194088,2804.5605626837814,2927.8329017279557,2810.8299372324568,2934.405896080933,2937.6976609193889,2820.2589535335401,2944.291743084842,2826.5616381258073,2950.8999181531804,2954.2092991305349,2714.5592660345387,2960.8386652048648,2842.3768951056309,2967.48219311508,2848.7264837389266,2974.1399105113592,2977.4740989194916,2858.2761108012396,2984.1531524852699,2864.6593960025398,2990.8464648552435,{"$f":"IF(GU7,GU68)","v":2994.1984767789563},2627.6709404859785,3000.9132295022664,2880.6768332549045,3007.6423106235297,2887.1075661196473,3014.3857480575157,3017.7628591272328,2896.7792018303594,3024.5278834671954,2903.2440213443192,3031.3073341002382,3034.7024780466809,2662.6982506373975,3041.5036207636504,2919.4659793586607,3048.3192600307102,2925.9787951443168,3055.1494240282173,3058.5699616193797,2935.7738502112506,3065.4219656477712,2942.3211462929921,3072.2885650516287,3075.7273468725339,2698.1645601690707,3082.6158924829588,2958.7499869524745,3089.519104391502,2965.3458329118739,3096.4370110450518,3099.9014838030271,2975.2657308940243,3106.8414860093744,2981.8964543701259,3113.7962542727337,3117.2791846124192,2862.9717696887474,3124.2561556054438,2998.5345610002296,3131.2479642460539,3005.2143929684585,3138.2546392485651,3141.7635606209656,3015.2605703037475,3148.7925891033542,3021.975680590363,3155.8365559288432,3159.364150240599,2770.4337240794785,3166.4305787272942,3038.8254580027779,3173.5120178177449,3045.5902404141743,3180.6084964945403,3184.1623847471228,3055.7641464443473,3191.2814772437746,3062.5646115633886,3198.4156819792533,3201.9884605408797,2807.246449951851,3209.1453882850956,3079.6284860950464,{"$f":"IF(JG7,JG68)","v":3216.317501200906},3086.4791919982326,3223.5048285399753,3227.1042067716571,3096.782288990772,3234.3144106907448,3103.6690855841002,3241.5399023588152,3245.158390287264,2844.51791801021,3252.4068687346835,3120.9495051311474,3259.6707085378721,3127.88711620202,3266.9499392183125,3270.5953353752802,3138.3208793689728,3277.8977078229054,3145.2949927105137,3285.2155451485742,3288.8802724136654,3019.0184001486818,3296.2213627189976,3162.7944267570579,3303.5779921849535,3169.8199333096572,3310.9501906035257,3314.6421374923875,3180.3858508232734,3322.0377452986463,3187.4482748289838,3329.4489967350746,3333.1604981722408,2920.4572533617475,3340.5952712244716,3205.1692144704002,3348.0457628668742,3212.2836154655861,3355.5120031625893,3359.2510384625443,3222.9831884706241,3366.7409582056125,3230.1349257062288,3374.2467019578544,3378.0055172798902,2959.135304013289,3385.5350537255194,3248.0798836668409,3393.08048981923,3255.2841867186953,3400.6418558958921,3404.4285221698751,3266.1189293412981,3412.0138401980312,3273.3609910277191,3419.6151642447076,3423.4218380524721,2998.2924632609042,3431.0472283166455,3291.5325016726501,3438.6887009184939,3298.8277230525173,3446.3462864651292,3450.181131169883,{"$f":"IF(LS7,LS68)","v":3309.7991624055289},3457.8629436213932,3317.1325684219205,3465.5609457342107,3469.4160275262516,3183.0476688142089,3477.1383718317393,3335.5331877628942,3484.8769827991155,3342.9203524009881,3492.6318913081905,3496.5154668032428,3354.0300285855719,3504.294879624018,3361.4558074698825,3512.0906673850541,3515.994711566098,3078.0648976461703,3523.8151199499989,3380.0881131647802,3531.6519809571855,3387.5682546492526,3539.5053257405534,3543.4381892960391,3398.8177207527015,3551.3163182549943,3406.336909699668,3559.2110090716551,3563.164574959952,3118.6906630794942,3571.0841672880629,3425.2035010455929,3579.020399840203,3432.7776616189954,3586.9733040426727,3590.9560178459674,3444.1684837085786,3598.9339885479822,3451.7821285650634,3606.9287096655635,3610.9323614990062,3159.816517251485,3618.95226747777,3470.8856264847213,3626.989002922398,3478.5548570377532,3635.0425995328446,3639.0757306939631,3490.0886141504752,3647.1546785903729,3497.7977694080673,3655.2505671021254,3659.3048740431232,3355.4196757038771,3667.4262332290464,3517.1408164291915,3675.5646127650834,3524.9061764916487,3683.7200446250217,3687.8041651807453,3536.5844606197852,3695.9852355772518,3544.3901894045425,3704.1834384318581,{"$f":"IF(OE7,OE68)","v":3708.2889745709081},3243.5898864167234,3716.5129363773904,3563.9754496321716,3724.7541110615221,3571.8380073609951,3733.0125308710303,3737.148217787696,3583.6624234332385,3745.4325658496273,3591.5657974925148,3753.7342398560013,3757.8915842139268,3286.2481914393247,3766.2193079153685,3611.3959565738264,3774.5644386657027,3619.3567887381587,3782.9270089866122,3787.1148441615428,3631.3289545962489,3795.5036349163411,3639.3310542824602,3803.9099467456608,3808.1196832744422,3329.4281646495674,3816.5523380075647,3659.4088193639586,3825.0025956044706,3667.4690113271058,3833.4704888607439,3837.7110591222413,3679.5905576977775,3846.2054674591127,3687.6924719490498,3854.7175936439667,3858.9803112261361,3536.5060184632948,3867.5190759884072,3708.0205716258133,3876.0756410724462,3716.1812173239987,3884.650039547595,3888.9439366534771,3728.4537877861044,3897.5451473200728,3736.6566141036574,3906.1642742506506,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ68)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC68)","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,{"$f":"IF(VO7,VO68)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA68)","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,{"$f":"IF(AAM7,AAM68)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"InputC!F62","v":3.5000000000000003E-2},{"$f":"(1+F255)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G255","v":2.8708987190766422E-3},{"$f":"K70:IZ70=NPV(F256,G8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F256,K68:IZ68)","v":448186.30271538458}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G257/G236-1","v":5.4564180214899949E-3}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":420}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F256,F244,-G258)","v":2.2057934622330316E-5}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G260+F256","v":2.8929566536989725E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G261)^(months/Months_Period)-1","v":3.5273208338227224E-2}]

{"sheet":"Consolidation","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Project by Project Stats","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Corporate Finance Theory","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}